[TPC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
12-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.24%
YoY- 104.34%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 38,866 21,031 73,231 52,000 33,683 16,754 46,634 -11.46%
PBT 1,775 1,657 -4,073 574 516 -63 -13,215 -
Tax 0 0 0 0 0 0 13 -
NP 1,775 1,657 -4,073 574 516 -63 -13,202 -
-
NP to SH 1,775 1,657 -4,073 574 516 -63 -13,202 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% - - -
Total Cost 37,091 19,374 77,304 51,426 33,167 16,817 59,836 -27.36%
-
Net Worth 17,590 17,610 16,003 20,727 20,639 19,687 20,025 -8.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 17,590 17,610 16,003 20,727 20,639 19,687 20,025 -8.30%
NOSH 79,954 80,048 80,019 79,722 79,384 78,750 80,103 -0.12%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.57% 7.88% -5.56% 1.10% 1.53% -0.38% -28.31% -
ROE 10.09% 9.41% -25.45% 2.77% 2.50% -0.32% -65.93% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 48.61 26.27 91.52 65.23 42.43 21.27 58.22 -11.36%
EPS 2.22 2.07 -5.09 0.72 0.65 -0.08 -16.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.20 0.26 0.26 0.25 0.25 -8.19%
Adjusted Per Share Value based on latest NOSH - 82,857
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.61 6.82 23.76 16.87 10.93 5.44 15.13 -11.46%
EPS 0.58 0.54 -1.32 0.19 0.17 -0.02 -4.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0571 0.0519 0.0672 0.067 0.0639 0.065 -8.29%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.345 0.33 0.355 0.34 0.305 0.29 0.29 -
P/RPS 0.71 1.26 0.39 0.52 0.72 1.36 0.50 26.41%
P/EPS 15.54 15.94 -6.97 47.22 46.92 -362.50 -1.76 -
EY 6.43 6.27 -14.34 2.12 2.13 -0.28 -56.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.50 1.78 1.31 1.17 1.16 1.16 22.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 -
Price 0.415 0.30 0.425 0.36 0.33 0.29 0.29 -
P/RPS 0.85 1.14 0.46 0.55 0.78 1.36 0.50 42.57%
P/EPS 18.69 14.49 -8.35 50.00 50.77 -362.50 -1.76 -
EY 5.35 6.90 -11.98 2.00 1.97 -0.28 -56.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.36 2.13 1.38 1.27 1.16 1.16 38.58%

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