[TPC] YoY Annualized Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 202,812 76,036 83,440 95,220 84,124 67,016 40,180 30.96% YoY % 166.73% -8.87% -12.37% 13.19% 25.53% 66.79% - Horiz. % 504.76% 189.24% 207.67% 236.98% 209.37% 166.79% 100.00%
PBT 18,944 -33,120 5,696 7,328 6,628 -252 -36,196 - YoY % 157.20% -681.46% -22.27% 10.56% 2,730.16% 99.30% - Horiz. % -52.34% 91.50% -15.74% -20.25% -18.31% 0.70% 100.00%
Tax -3,912 7,020 -2,108 0 0 0 0 - YoY % -155.73% 433.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 185.58% -333.02% 100.00% - - - -
NP 15,032 -26,100 3,588 7,328 6,628 -252 -36,196 - YoY % 157.59% -827.42% -51.04% 10.56% 2,730.16% 99.30% - Horiz. % -41.53% 72.11% -9.91% -20.25% -18.31% 0.70% 100.00%
NP to SH 15,032 -26,100 3,588 7,328 6,628 -252 -36,196 - YoY % 157.59% -827.42% -51.04% 10.56% 2,730.16% 99.30% - Horiz. % -41.53% 72.11% -9.91% -20.25% -18.31% 0.70% 100.00%
Tax Rate 20.65 % - % 37.01 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 55.80% 0.00% 100.00% - - - -
Total Cost 187,780 102,136 79,852 87,892 77,496 67,268 76,376 16.17% YoY % 83.85% 27.91% -9.15% 13.41% 15.20% -11.93% - Horiz. % 245.86% 133.73% 104.55% 115.08% 101.47% 88.07% 100.00%
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,804 23.13% YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.63% - Horiz. % 348.74% 273.02% 204.40% 90.31% 71.00% 79.37% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 86,504 67,722 50,699 22,400 17,610 19,687 24,804 23.13% YoY % 27.73% 33.57% 126.34% 27.20% -10.55% -20.63% - Horiz. % 348.74% 273.02% 204.40% 90.31% 71.00% 79.37% 100.00%
NOSH 233,795 225,741 194,999 80,000 80,048 78,750 80,014 19.56% YoY % 3.57% 15.76% 143.75% -0.06% 1.65% -1.58% - Horiz. % 292.19% 282.13% 243.71% 99.98% 100.04% 98.42% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.41 % -34.33 % 4.30 % 7.70 % 7.88 % -0.38 % -90.08 % - YoY % 121.58% -898.37% -44.16% -2.28% 2,173.68% 99.58% - Horiz. % -8.23% 38.11% -4.77% -8.55% -8.75% 0.42% 100.00%
ROE 17.38 % -38.54 % 7.08 % 32.71 % 37.64 % -1.28 % -145.93 % - YoY % 145.10% -644.35% -78.36% -13.10% 3,040.62% 99.12% - Horiz. % -11.91% 26.41% -4.85% -22.41% -25.79% 0.88% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 86.75 33.68 42.79 119.03 105.09 85.10 50.22 9.53% YoY % 157.57% -21.29% -64.05% 13.26% 23.49% 69.45% - Horiz. % 172.74% 67.06% 85.21% 237.02% 209.26% 169.45% 100.00%
EPS 6.44 -11.56 1.84 9.16 8.28 -0.32 -45.24 - YoY % 155.71% -728.26% -79.91% 10.63% 2,687.50% 99.29% - Horiz. % -14.24% 25.55% -4.07% -20.25% -18.30% 0.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.3000 0.2600 0.2800 0.2200 0.2500 0.3100 2.99% YoY % 23.33% 15.38% -7.14% 27.27% -12.00% -19.35% - Horiz. % 119.35% 96.77% 83.87% 90.32% 70.97% 80.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 308,232 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.80 24.67 27.07 30.89 27.29 21.74 13.04 30.95% YoY % 166.72% -8.87% -12.37% 13.19% 25.53% 66.72% - Horiz. % 504.60% 189.19% 207.59% 236.89% 209.28% 166.72% 100.00%
EPS 4.88 -8.47 1.16 2.38 2.15 -0.08 -11.74 - YoY % 157.62% -830.17% -51.26% 10.70% 2,787.50% 99.32% - Horiz. % -41.57% 72.15% -9.88% -20.27% -18.31% 0.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2806 0.2197 0.1645 0.0727 0.0571 0.0639 0.0805 23.12% YoY % 27.72% 33.56% 126.27% 27.32% -10.64% -20.62% - Horiz. % 348.57% 272.92% 204.35% 90.31% 70.93% 79.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3800 0.4850 0.4050 0.5050 0.3300 0.2900 0.3100 -
P/RPS 0.44 1.44 0.95 0.42 0.31 0.34 0.62 -5.55% YoY % -69.44% 51.58% 126.19% 35.48% -8.82% -45.16% - Horiz. % 70.97% 232.26% 153.23% 67.74% 50.00% 54.84% 100.00%
P/EPS 5.91 -4.19 22.01 5.51 3.99 -90.63 -0.69 - YoY % 241.05% -119.04% 299.46% 38.10% 104.40% -13,034.78% - Horiz. % -856.52% 607.25% -3,189.86% -798.55% -578.26% 13,134.78% 100.00%
EY 16.92 -23.84 4.54 18.14 25.09 -1.10 -145.93 - YoY % 170.97% -625.11% -74.97% -27.70% 2,380.91% 99.25% - Horiz. % -11.59% 16.34% -3.11% -12.43% -17.19% 0.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 1.62 1.56 1.80 1.50 1.16 1.00 0.49% YoY % -36.42% 3.85% -13.33% 20.00% 29.31% 16.00% - Horiz. % 103.00% 162.00% 156.00% 180.00% 150.00% 116.00% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 -
Price 0.3550 0.4600 0.4700 0.4800 0.3000 0.2900 0.2800 -
P/RPS 0.41 1.37 1.10 0.40 0.29 0.34 0.56 -5.06% YoY % -70.07% 24.55% 175.00% 37.93% -14.71% -39.29% - Horiz. % 73.21% 244.64% 196.43% 71.43% 51.79% 60.71% 100.00%
P/EPS 5.52 -3.98 25.54 5.24 3.62 -90.63 -0.62 - YoY % 238.69% -115.58% 387.40% 44.75% 103.99% -14,517.74% - Horiz. % -890.32% 641.94% -4,119.35% -845.16% -583.87% 14,617.74% 100.00%
EY 18.11 -25.13 3.91 19.08 27.60 -1.10 -161.56 - YoY % 172.07% -742.71% -79.51% -30.87% 2,609.09% 99.32% - Horiz. % -11.21% 15.55% -2.42% -11.81% -17.08% 0.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.96 1.53 1.81 1.71 1.36 1.16 0.90 1.08% YoY % -37.25% -15.47% 5.85% 25.74% 17.24% 28.89% - Horiz. % 106.67% 170.00% 201.11% 190.00% 151.11% 128.89% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TPC-2015 Mar Acc.pdf 
