[TPC] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -58.54%
YoY- 511.06%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 241,180 245,450 242,152 228,672 243,264 213,058 201,480 12.72%
PBT -17,932 4,158 14,578 19,024 43,108 4,450 -5,317 124.72%
Tax -852 -2,074 -2,272 -3,116 -4,740 -1,161 42 -
NP -18,784 2,084 12,306 15,908 38,368 3,289 -5,274 133.03%
-
NP to SH -18,784 2,084 12,306 15,908 38,368 3,289 -5,274 133.03%
-
Tax Rate - 49.88% 15.59% 16.38% 11.00% 26.09% - -
Total Cost 259,964 243,366 229,845 212,764 204,896 209,769 206,754 16.47%
-
Net Worth 81,828 86,504 93,518 93,518 95,856 84,166 77,152 3.99%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 81,828 86,504 93,518 93,518 95,856 84,166 77,152 3.99%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -7.79% 0.85% 5.08% 6.96% 15.77% 1.54% -2.62% -
ROE -22.96% 2.41% 13.16% 17.01% 40.03% 3.91% -6.84% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 103.16 104.99 103.57 97.81 104.05 91.13 86.18 12.72%
EPS -8.04 0.89 5.27 6.80 16.40 1.41 -2.25 133.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.40 0.40 0.41 0.36 0.33 3.99%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.25 79.63 78.56 74.19 78.92 69.12 65.37 12.72%
EPS -6.09 0.68 3.99 5.16 12.45 1.07 -1.71 133.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.2806 0.3034 0.3034 0.311 0.2731 0.2503 4.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.225 0.305 0.32 0.375 0.415 0.335 0.355 -
P/RPS 0.22 0.29 0.31 0.38 0.40 0.37 0.41 -33.94%
P/EPS -2.80 34.22 6.08 5.51 2.53 23.81 -15.74 -68.33%
EY -35.71 2.92 16.45 18.14 39.54 4.20 -6.36 215.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 0.80 0.94 1.01 0.93 1.08 -29.42%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 -
Price 0.255 0.29 0.325 0.35 0.41 0.43 0.36 -
P/RPS 0.25 0.28 0.31 0.36 0.39 0.47 0.42 -29.21%
P/EPS -3.17 32.53 6.17 5.14 2.50 30.57 -15.96 -65.92%
EY -31.51 3.07 16.20 19.44 40.03 3.27 -6.27 193.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.81 0.88 1.00 1.19 1.09 -23.43%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment