[TPC] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 56.95%
YoY- 85.93%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 77,508 73,231 67,110 60,447 53,343 46,634 42,463 49.41%
PBT -2,353 -4,073 593 -1,831 -4,229 -13,215 -15,300 -71.32%
Tax 0 0 16 16 13 13 -3 -
NP -2,353 -4,073 609 -1,815 -4,216 -13,202 -15,303 -71.33%
-
NP to SH -2,353 -4,073 609 -1,815 -4,216 -13,202 -15,303 -71.33%
-
Tax Rate - - -2.70% - - - - -
Total Cost 79,861 77,304 66,501 62,262 57,559 59,836 57,766 24.12%
-
Net Worth 17,610 15,996 21,542 20,908 19,687 21,875 19,983 -8.08%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 17,610 15,996 21,542 20,908 19,687 21,875 19,983 -8.08%
NOSH 80,048 79,982 82,857 80,416 78,750 87,500 79,932 0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.04% -5.56% 0.91% -3.00% -7.90% -28.31% -36.04% -
ROE -13.36% -25.46% 2.83% -8.68% -21.41% -60.35% -76.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 96.83 91.56 80.99 75.17 67.74 53.30 53.12 49.27%
EPS -2.94 -5.09 0.74 -2.26 -5.35 -15.09 -19.14 -71.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.26 0.26 0.25 0.25 0.25 -8.17%
Adjusted Per Share Value based on latest NOSH - 80,416
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.15 23.76 21.77 19.61 17.31 15.13 13.78 49.40%
EPS -0.76 -1.32 0.20 -0.59 -1.37 -4.28 -4.96 -71.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.0519 0.0699 0.0678 0.0639 0.071 0.0648 -8.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.33 0.355 0.34 0.305 0.29 0.29 0.34 -
P/RPS 0.34 0.39 0.42 0.41 0.43 0.54 0.64 -34.43%
P/EPS -11.23 -6.97 46.26 -13.51 -5.42 -1.92 -1.78 241.81%
EY -8.91 -14.34 2.16 -7.40 -18.46 -52.03 -56.31 -70.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.78 1.31 1.17 1.16 1.16 1.36 6.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.30 0.425 0.36 0.33 0.29 0.29 0.29 -
P/RPS 0.31 0.46 0.44 0.44 0.43 0.54 0.55 -31.79%
P/EPS -10.21 -8.35 48.98 -14.62 -5.42 -1.92 -1.51 257.99%
EY -9.80 -11.98 2.04 -6.84 -18.46 -52.03 -66.02 -71.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.13 1.38 1.27 1.16 1.16 1.16 11.19%

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