[TPC] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -920.75%
YoY- -827.42%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 36,994 31,343 18,990 19,009 20,211 21,266 20,349 48.79%
PBT 1,565 82 -1,934 -8,280 637 1,773 1,626 -2.51%
Tax 1,026 0 0 1,755 158 -587 -588 -
NP 2,591 82 -1,934 -6,525 795 1,186 1,038 83.70%
-
NP to SH 2,591 82 -1,934 -6,525 795 1,186 1,038 83.70%
-
Tax Rate -65.56% 0.00% - - -24.80% 33.11% 36.16% -
Total Cost 34,403 31,261 20,924 25,534 19,416 20,080 19,311 46.80%
-
Net Worth 72,476 70,138 70,138 67,722 66,249 77,135 61,432 11.61%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 72,476 70,138 70,138 67,722 66,249 77,135 61,432 11.61%
NOSH 233,795 233,795 233,795 233,795 220,833 233,775 211,836 6.77%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.00% 0.26% -10.18% -34.33% 3.93% 5.58% 5.10% -
ROE 3.57% 0.12% -2.76% -9.63% 1.20% 1.54% 1.69% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.82 13.41 8.12 8.42 9.15 9.65 9.61 39.29%
EPS 1.11 0.04 -0.83 -2.89 0.36 0.54 0.49 72.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.30 0.30 0.30 0.30 0.35 0.29 4.53%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.00 10.17 6.16 6.17 6.56 6.90 6.60 48.80%
EPS 0.84 0.03 -0.63 -2.12 0.26 0.38 0.34 82.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2351 0.2276 0.2276 0.2197 0.2149 0.2502 0.1993 11.60%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.385 0.43 0.405 0.485 0.495 0.465 0.425 -
P/RPS 2.43 3.21 4.99 5.76 5.41 4.82 4.42 -32.81%
P/EPS 34.74 1,226.00 -48.96 -16.78 137.50 86.41 86.73 -45.57%
EY 2.88 0.08 -2.04 -5.96 0.73 1.16 1.15 84.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.43 1.35 1.62 1.65 1.33 1.47 -10.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 -
Price 0.40 0.39 0.41 0.46 0.50 0.53 0.465 -
P/RPS 2.53 2.91 5.05 5.46 5.46 5.49 4.84 -35.03%
P/EPS 36.09 1,111.95 -49.56 -15.91 138.89 98.49 94.90 -47.41%
EY 2.77 0.09 -2.02 -6.28 0.72 1.02 1.05 90.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.30 1.37 1.53 1.67 1.51 1.60 -13.34%

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