[TPC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -20.2%
YoY- -72.38%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 203,673 94,332 301,254 213,916 133,539 64,324 241,413 -10.74%
PBT 4,327 3,191 -31,041 -34,817 -29,106 -10,162 -29,119 -
Tax -1,112 -706 2,528 840 840 65 6,364 -
NP 3,215 2,485 -28,513 -33,977 -28,266 -10,097 -22,755 -
-
NP to SH 3,215 2,485 -28,513 -33,977 -28,266 -10,097 -22,755 -
-
Tax Rate 25.70% 22.12% - - - - - -
Total Cost 200,458 91,847 329,767 247,893 161,805 74,421 264,168 -16.84%
-
Net Worth 64,728 64,728 64,728 58,564 64,728 86,305 66,126 -1.41%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 64,728 64,728 64,728 58,564 64,728 86,305 66,126 -1.41%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 238,879 18.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.58% 2.63% -9.46% -15.88% -21.17% -15.70% -9.43% -
ROE 4.97% 3.84% -44.05% -58.02% -43.67% -11.70% -34.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 66.08 30.60 97.74 69.40 43.32 20.87 98.57 -23.45%
EPS 1.04 0.81 -9.25 -11.02 -9.17 -3.28 -9.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.21 0.28 0.27 -15.46%
Adjusted Per Share Value based on latest NOSH - 308,232
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 66.08 30.60 97.74 69.40 43.32 20.87 78.32 -10.73%
EPS 1.04 0.81 -9.25 -11.02 -9.17 -3.28 -7.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.19 0.21 0.28 0.2145 -1.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.205 0.20 0.19 0.19 0.20 0.225 0.23 -
P/RPS 0.31 0.65 0.19 0.27 0.46 1.08 0.23 22.08%
P/EPS 19.65 24.81 -2.05 -1.72 -2.18 -6.87 -2.48 -
EY 5.09 4.03 -48.69 -58.02 -45.85 -14.56 -40.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.90 1.00 0.95 0.80 0.85 9.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 24/11/21 27/09/21 29/06/21 26/02/21 -
Price 0.20 0.20 0.21 0.18 0.20 0.00 0.24 -
P/RPS 0.30 0.65 0.21 0.26 0.46 0.00 0.24 16.08%
P/EPS 19.17 24.81 -2.27 -1.63 -2.18 0.00 -2.58 -
EY 5.22 4.03 -44.05 -61.24 -45.85 0.00 -38.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.00 0.95 0.95 0.00 0.89 4.45%

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