[TPC] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 135.66%
YoY- 2730.16%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,757 20,368 17,835 21,031 21,231 18,317 16,929 25.26%
PBT 1,546 1,089 118 1,657 -4,647 58 579 92.12%
Tax 354 0 0 0 0 0 0 -
NP 1,900 1,089 118 1,657 -4,647 58 579 120.34%
-
NP to SH 1,900 1,089 118 1,657 -4,647 58 579 120.34%
-
Tax Rate -22.90% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 21,857 19,279 17,717 19,374 25,878 18,259 16,350 21.28%
-
Net Worth 20,756 19,217 17,306 17,610 15,996 21,542 20,908 -0.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 20,756 19,217 17,306 17,610 15,996 21,542 20,908 -0.48%
NOSH 79,831 80,073 78,666 80,048 79,982 82,857 80,416 -0.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.00% 5.35% 0.66% 7.88% -21.89% 0.32% 3.42% -
ROE 9.15% 5.67% 0.68% 9.41% -29.05% 0.27% 2.77% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.76 25.44 22.67 26.27 26.54 22.11 21.05 25.88%
EPS 2.38 1.36 0.15 2.07 -5.81 0.07 0.72 121.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.22 0.22 0.20 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 80,048
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.71 6.61 5.79 6.82 6.89 5.94 5.49 25.32%
EPS 0.62 0.35 0.04 0.54 -1.51 0.02 0.19 119.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0623 0.0561 0.0571 0.0519 0.0699 0.0678 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.405 0.41 0.345 0.33 0.355 0.34 0.305 -
P/RPS 1.36 1.61 1.52 1.26 1.34 1.54 1.45 -4.17%
P/EPS 17.02 30.15 230.00 15.94 -6.11 485.71 42.36 -45.45%
EY 5.88 3.32 0.43 6.27 -16.37 0.21 2.36 83.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.71 1.57 1.50 1.78 1.31 1.17 21.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 28/08/14 20/05/14 26/02/14 12/11/13 21/08/13 -
Price 0.40 0.40 0.415 0.30 0.425 0.36 0.33 -
P/RPS 1.34 1.57 1.83 1.14 1.60 1.63 1.57 -9.99%
P/EPS 16.81 29.41 276.67 14.49 -7.31 514.29 45.83 -48.66%
EY 5.95 3.40 0.36 6.90 -13.67 0.19 2.18 94.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.67 1.89 1.36 2.13 1.38 1.27 13.67%

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