[TPC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 183.14%
YoY- 1530.0%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 181,614 114,336 60,816 213,058 151,110 96,449 50,703 133.92%
PBT 10,934 9,512 10,777 4,450 -3,988 -1,568 4,736 74.59%
Tax -1,704 -1,558 -1,185 -1,161 32 -367 -978 44.74%
NP 9,230 7,954 9,592 3,289 -3,956 -1,935 3,758 81.93%
-
NP to SH 9,230 7,954 9,592 3,289 -3,956 -1,935 3,758 81.93%
-
Tax Rate 15.58% 16.38% 11.00% 26.09% - - 20.65% -
Total Cost 172,384 106,382 51,224 209,769 155,066 98,384 46,945 137.82%
-
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 93,518 93,518 95,856 84,166 77,152 79,490 86,504 5.33%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.08% 6.96% 15.77% 1.54% -2.62% -2.01% 7.41% -
ROE 9.87% 8.51% 10.01% 3.91% -5.13% -2.43% 4.34% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 77.68 48.90 26.01 91.13 64.63 41.25 21.69 133.89%
EPS 3.95 3.40 4.10 1.41 -1.69 -0.83 1.61 81.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.41 0.36 0.33 0.34 0.37 5.32%
Adjusted Per Share Value based on latest NOSH - 233,795
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.92 37.09 19.73 69.12 49.02 31.29 16.45 133.91%
EPS 2.99 2.58 3.11 1.07 -1.28 -0.63 1.22 81.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3034 0.3034 0.311 0.2731 0.2503 0.2579 0.2806 5.34%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.32 0.375 0.415 0.335 0.355 0.385 0.38 -
P/RPS 0.41 0.77 1.60 0.37 0.55 0.93 1.75 -61.96%
P/EPS 8.11 11.02 10.12 23.81 -20.98 -46.52 23.64 -50.96%
EY 12.34 9.07 9.89 4.20 -4.77 -2.15 4.23 104.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.01 0.93 1.08 1.13 1.03 -15.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 31/05/18 -
Price 0.325 0.35 0.41 0.43 0.36 0.36 0.355 -
P/RPS 0.42 0.72 1.58 0.47 0.56 0.87 1.64 -59.63%
P/EPS 8.23 10.29 9.99 30.57 -21.28 -43.50 22.09 -48.19%
EY 12.15 9.72 10.01 3.27 -4.70 -2.30 4.53 92.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 1.00 1.19 1.09 1.06 0.96 -10.69%

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