[TPC] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[TPC] TPC PLUS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -119.74%
YoY- -155.37%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 164,786 138,030 106,336 89,553 79,476 80,835 82,686 58.56%
PBT 79 4,449 -1,256 -2,184 -493 -4,244 5,460 -94.10%
Tax 659 48 1,026 158 -429 738 -1,544 -
NP 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.22%
-
NP to SH 738 4,497 -230 -2,026 -922 -3,506 3,916 -67.22%
-
Tax Rate -834.18% -1.08% - - - - 28.28% -
Total Cost 164,048 133,533 106,566 91,579 80,398 84,341 78,770 63.30%
-
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 79,490 86,504 72,476 70,138 70,138 67,722 66,249 12.95%
NOSH 233,795 233,795 233,795 233,795 233,795 225,741 220,833 3.88%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.45% 3.26% -0.22% -2.26% -1.16% -4.34% 4.74% -
ROE 0.93% 5.20% -0.32% -2.89% -1.31% -5.18% 5.91% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 70.48 59.04 45.48 38.30 33.99 35.81 37.44 52.63%
EPS 0.32 1.92 -0.10 -0.87 -0.39 -1.55 1.77 -68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.37 0.31 0.30 0.30 0.30 0.30 8.72%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 53.46 44.78 34.50 29.05 25.78 26.23 26.83 58.54%
EPS 0.24 1.46 -0.07 -0.66 -0.30 -1.14 1.27 -67.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2806 0.2351 0.2276 0.2276 0.2197 0.2149 12.96%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.385 0.38 0.385 0.43 0.405 0.485 0.495 -
P/RPS 0.55 0.64 0.85 1.12 1.19 1.35 1.32 -44.30%
P/EPS 121.97 19.76 -391.35 -49.62 -102.70 -31.23 27.91 168.02%
EY 0.82 5.06 -0.26 -2.02 -0.97 -3.20 3.58 -62.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.03 1.24 1.43 1.35 1.62 1.65 -22.35%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 27/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.36 0.355 0.40 0.39 0.41 0.46 0.50 -
P/RPS 0.51 0.60 0.88 1.02 1.21 1.28 1.34 -47.57%
P/EPS 114.05 18.46 -406.60 -45.00 -103.97 -29.62 28.20 154.49%
EY 0.88 5.42 -0.25 -2.22 -0.96 -3.38 3.55 -60.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.29 1.30 1.37 1.53 1.67 -26.20%

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