[TPC] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 32.39%
YoY- 155.24%
Quarter Report
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 63,836 67,278 53,520 60,816 61,948 54,661 45,746 24.79%
PBT -6,776 1,422 -1,265 10,777 8,438 -2,420 -6,304 4.91%
Tax -370 -146 -373 -1,185 -1,193 399 611 -
NP -7,146 1,276 -1,638 9,592 7,245 -2,021 -5,693 16.31%
-
NP to SH -7,146 1,276 -1,638 9,592 7,245 -2,021 -5,693 16.31%
-
Tax Rate - 10.27% - 11.00% 14.14% - - -
Total Cost 70,982 66,002 55,158 51,224 54,703 56,682 51,439 23.87%
-
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 86,504 93,518 93,518 95,856 84,166 77,152 79,490 5.78%
NOSH 233,795 233,795 233,795 233,795 233,795 233,795 233,795 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -11.19% 1.90% -3.06% 15.77% 11.70% -3.70% -12.44% -
ROE -8.26% 1.36% -1.75% 10.01% 8.61% -2.62% -7.16% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.30 28.78 22.89 26.01 26.50 23.38 19.57 24.77%
EPS -3.06 0.55 -0.70 4.10 3.10 -0.86 -2.44 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 0.40 0.41 0.36 0.33 0.34 5.78%
Adjusted Per Share Value based on latest NOSH - 233,795
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.71 21.83 17.36 19.73 20.10 17.73 14.84 24.80%
EPS -2.32 0.41 -0.53 3.11 2.35 -0.66 -1.85 16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2806 0.3034 0.3034 0.311 0.2731 0.2503 0.2579 5.76%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.305 0.32 0.375 0.415 0.335 0.355 0.385 -
P/RPS 1.12 1.11 1.64 1.60 1.26 1.52 1.97 -31.30%
P/EPS -9.98 58.63 -53.52 10.12 10.81 -41.07 -15.81 -26.35%
EY -10.02 1.71 -1.87 9.89 9.25 -2.44 -6.32 35.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 0.94 1.01 0.93 1.08 1.13 -19.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 29/08/19 30/05/19 28/02/19 28/11/18 28/08/18 -
Price 0.29 0.325 0.35 0.41 0.43 0.36 0.36 -
P/RPS 1.06 1.13 1.53 1.58 1.62 1.54 1.84 -30.69%
P/EPS -9.49 59.55 -49.96 9.99 13.88 -41.65 -14.78 -25.51%
EY -10.54 1.68 -2.00 10.01 7.21 -2.40 -6.76 34.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.88 1.00 1.19 1.09 1.06 -18.44%

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