[TPC] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 93.89%
YoY- -105.92%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 201,480 192,898 202,812 106,336 92,456 75,998 76,036 91.37%
PBT -5,317 -3,136 18,944 -1,256 -3,761 -5,806 -33,120 -70.42%
Tax 42 -734 -3,912 1,026 0 0 7,020 -96.69%
NP -5,274 -3,870 15,032 -230 -3,761 -5,806 -26,100 -65.53%
-
NP to SH -5,274 -3,870 15,032 -230 -3,761 -5,806 -26,100 -65.53%
-
Tax Rate - - 20.65% - - - - -
Total Cost 206,754 196,768 187,780 106,566 96,217 81,804 102,136 59.95%
-
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 77,152 79,490 86,504 72,476 70,138 70,138 67,722 9.07%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.62% -2.01% 7.41% -0.22% -4.07% -7.64% -34.33% -
ROE -6.84% -4.87% 17.38% -0.32% -5.36% -8.28% -38.54% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 86.18 82.51 86.75 45.48 39.55 32.51 33.68 86.97%
EPS -2.25 -1.66 6.44 -0.10 -1.61 -2.48 -11.56 -66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.37 0.31 0.30 0.30 0.30 6.55%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 65.37 62.58 65.80 34.50 30.00 24.66 24.67 91.37%
EPS -1.71 -1.26 4.88 -0.07 -1.22 -1.88 -8.47 -65.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2579 0.2806 0.2351 0.2276 0.2276 0.2197 9.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.355 0.385 0.38 0.385 0.43 0.405 0.485 -
P/RPS 0.41 0.47 0.44 0.85 1.09 1.25 1.44 -56.68%
P/EPS -15.74 -23.26 5.91 -391.35 -26.73 -16.31 -4.19 141.45%
EY -6.36 -4.30 16.92 -0.26 -3.74 -6.13 -23.84 -58.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.03 1.24 1.43 1.35 1.62 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 -
Price 0.36 0.36 0.355 0.40 0.39 0.41 0.46 -
P/RPS 0.42 0.44 0.41 0.88 0.99 1.26 1.37 -54.50%
P/EPS -15.96 -21.75 5.52 -406.60 -24.24 -16.51 -3.98 152.19%
EY -6.27 -4.60 18.11 -0.25 -4.13 -6.06 -25.13 -60.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 0.96 1.29 1.30 1.37 1.53 -20.21%

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