[TPC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 99.52%
YoY- 99.3%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 73,231 52,000 33,683 16,754 46,634 31,524 19,870 138.03%
PBT -4,073 574 516 -63 -13,215 -13,234 -10,868 -47.92%
Tax 0 0 0 0 13 -3 -3 -
NP -4,073 574 516 -63 -13,202 -13,237 -10,871 -47.93%
-
NP to SH -4,073 574 516 -63 -13,202 -13,237 -10,871 -47.93%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 77,304 51,426 33,167 16,817 59,836 44,761 30,741 84.61%
-
Net Worth 16,003 20,727 20,639 19,687 20,025 19,983 20,000 -13.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 16,003 20,727 20,639 19,687 20,025 19,983 20,000 -13.77%
NOSH 80,019 79,722 79,384 78,750 80,103 79,932 80,000 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.56% 1.10% 1.53% -0.38% -28.31% -41.99% -54.71% -
ROE -25.45% 2.77% 2.50% -0.32% -65.93% -66.24% -54.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.52 65.23 42.43 21.27 58.22 39.44 24.84 137.98%
EPS -5.09 0.72 0.65 -0.08 -16.50 -16.55 -13.59 -47.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.26 0.26 0.25 0.25 0.25 0.25 -13.78%
Adjusted Per Share Value based on latest NOSH - 78,750
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.75 16.87 10.93 5.43 15.13 10.23 6.45 137.88%
EPS -1.32 0.19 0.17 -0.02 -4.28 -4.29 -3.53 -48.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0672 0.067 0.0639 0.065 0.0648 0.0649 -13.80%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.355 0.34 0.305 0.29 0.29 0.34 0.29 -
P/RPS 0.39 0.52 0.72 1.36 0.50 0.86 1.17 -51.82%
P/EPS -6.97 47.22 46.92 -362.50 -1.76 -2.05 -2.13 119.93%
EY -14.34 2.12 2.13 -0.28 -56.83 -48.71 -46.86 -54.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.31 1.17 1.16 1.16 1.36 1.16 32.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.425 0.36 0.33 0.29 0.29 0.29 0.29 -
P/RPS 0.46 0.55 0.78 1.36 0.50 0.74 1.17 -46.24%
P/EPS -8.35 50.00 50.77 -362.50 -1.76 -1.75 -2.13 148.00%
EY -11.98 2.00 1.97 -0.28 -56.83 -57.10 -46.86 -59.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.38 1.27 1.16 1.16 1.16 1.16 49.78%

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