[TPC] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -325.34%
YoY- -148.96%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 241,413 179,148 117,107 60,295 245,450 181,614 114,336 64.21%
PBT -29,119 -21,314 -13,135 -4,483 4,158 10,934 9,512 -
Tax 6,364 1,603 323 -213 -2,074 -1,704 -1,558 -
NP -22,755 -19,711 -12,812 -4,696 2,084 9,230 7,954 -
-
NP to SH -22,755 -19,711 -12,812 -4,696 2,084 9,230 7,954 -
-
Tax Rate - - - - 49.88% 15.58% 16.38% -
Total Cost 264,168 198,859 129,919 64,991 243,366 172,384 106,382 82.87%
-
Net Worth 66,126 68,114 74,827 81,828 86,504 93,518 93,518 -20.54%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 66,126 68,114 74,827 81,828 86,504 93,518 93,518 -20.54%
NOSH 238,879 234,878 233,795 233,795 233,795 233,795 233,795 1.43%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -9.43% -11.00% -10.94% -7.79% 0.85% 5.08% 6.96% -
ROE -34.41% -28.94% -17.12% -5.74% 2.41% 9.87% 8.51% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 98.57 76.27 50.08 25.79 104.99 77.68 48.90 59.23%
EPS -9.29 -8.39 -5.48 -2.01 0.89 3.95 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.32 0.35 0.37 0.40 0.40 -22.95%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 78.32 58.12 37.99 19.56 79.63 58.92 37.09 64.22%
EPS -7.38 -6.39 -4.16 -1.52 0.68 2.99 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2145 0.221 0.2428 0.2655 0.2806 0.3034 0.3034 -20.55%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.23 0.285 0.25 0.225 0.305 0.32 0.375 -
P/RPS 0.23 0.37 0.50 0.87 0.29 0.41 0.77 -55.15%
P/EPS -2.48 -3.40 -4.56 -11.20 34.22 8.11 11.02 -
EY -40.40 -29.45 -21.92 -8.93 2.92 12.34 9.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 0.78 0.64 0.82 0.80 0.94 -6.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 25/06/20 27/02/20 26/11/19 29/08/19 -
Price 0.24 0.25 0.255 0.255 0.29 0.325 0.35 -
P/RPS 0.24 0.33 0.51 0.99 0.28 0.42 0.72 -51.76%
P/EPS -2.58 -2.98 -4.65 -12.70 32.53 8.23 10.29 -
EY -38.71 -33.57 -21.49 -7.88 3.07 12.15 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 0.80 0.73 0.78 0.81 0.88 0.75%

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