[TPC] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -39.97%
YoY- -120.62%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 377,328 301,254 285,221 267,078 257,296 241,413 238,864 35.67%
PBT 12,764 -31,041 -46,422 -58,212 -40,648 -29,119 -28,418 -
Tax -2,824 2,528 1,120 1,680 260 6,364 2,137 -
NP 9,940 -28,513 -45,302 -56,532 -40,388 -22,755 -26,281 -
-
NP to SH 9,940 -28,513 -45,302 -56,532 -40,388 -22,755 -26,281 -
-
Tax Rate 22.12% - - - - - - -
Total Cost 367,388 329,767 330,523 323,610 297,684 264,168 265,145 24.31%
-
Net Worth 64,728 64,728 58,564 64,728 86,305 66,126 68,114 -3.34%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 64,728 64,728 58,564 64,728 86,305 66,126 68,114 -3.34%
NOSH 308,232 308,232 308,232 308,232 308,232 238,879 234,878 19.88%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.63% -9.46% -15.88% -21.17% -15.70% -9.43% -11.00% -
ROE 15.36% -44.05% -77.36% -87.34% -46.80% -34.41% -38.58% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 122.42 97.74 92.53 86.65 83.47 98.57 101.70 13.17%
EPS 3.24 -9.25 -14.69 -18.34 -13.12 -9.29 -11.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.21 0.28 0.27 0.29 -19.37%
Adjusted Per Share Value based on latest NOSH - 308,232
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 122.39 97.72 92.52 86.63 83.46 78.31 77.48 35.67%
EPS 3.22 -9.25 -14.69 -18.34 -13.10 -7.38 -8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.21 0.2799 0.2145 0.2209 -3.32%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.20 0.19 0.19 0.20 0.225 0.23 0.285 -
P/RPS 0.16 0.19 0.21 0.23 0.27 0.23 0.28 -31.16%
P/EPS 6.20 -2.05 -1.29 -1.09 -1.72 -2.48 -2.55 -
EY 16.12 -48.69 -77.36 -91.70 -58.24 -40.40 -39.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.90 1.00 0.95 0.80 0.85 0.98 -2.05%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 24/11/21 27/09/21 29/06/21 26/02/21 26/11/20 -
Price 0.20 0.21 0.18 0.20 0.00 0.24 0.25 -
P/RPS 0.16 0.21 0.19 0.23 0.00 0.24 0.25 -25.75%
P/EPS 6.20 -2.27 -1.22 -1.09 0.00 -2.58 -2.23 -
EY 16.12 -44.05 -81.65 -91.70 0.00 -38.71 -44.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 0.95 0.95 0.00 0.89 0.86 6.86%

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