[TPC] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 7.02%
YoY- 2.14%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 89,553 79,476 80,835 82,686 85,039 85,601 86,128 2.63%
PBT -2,184 -493 -4,244 5,460 5,565 5,226 3,630 -
Tax 158 -429 738 -1,544 -1,906 -1,319 -731 -
NP -2,026 -922 -3,506 3,916 3,659 3,907 2,899 -
-
NP to SH -2,026 -922 -3,506 3,916 3,659 3,907 2,899 -
-
Tax Rate - - - 28.28% 34.25% 25.24% 20.14% -
Total Cost 91,579 80,398 84,341 78,770 81,380 81,694 83,229 6.57%
-
Net Worth 70,138 70,138 67,722 66,249 77,135 61,432 50,699 24.13%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 70,138 70,138 67,722 66,249 77,135 61,432 50,699 24.13%
NOSH 233,795 233,795 225,741 220,833 233,775 211,836 194,999 12.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.26% -1.16% -4.34% 4.74% 4.30% 4.56% 3.37% -
ROE -2.89% -1.31% -5.18% 5.91% 4.74% 6.36% 5.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 38.30 33.99 35.81 37.44 38.59 40.41 44.17 -9.06%
EPS -0.87 -0.39 -1.55 1.77 1.66 1.84 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.30 0.30 0.30 0.35 0.29 0.26 10.00%
Adjusted Per Share Value based on latest NOSH - 220,833
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.05 25.78 26.23 26.83 27.59 27.77 27.94 2.62%
EPS -0.66 -0.30 -1.14 1.27 1.19 1.27 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2276 0.2276 0.2197 0.2149 0.2502 0.1993 0.1645 24.14%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.43 0.405 0.485 0.495 0.465 0.425 0.405 -
P/RPS 1.12 1.19 1.35 1.32 1.21 1.05 0.92 13.99%
P/EPS -49.62 -102.70 -31.23 27.91 28.01 23.04 27.24 -
EY -2.02 -0.97 -3.20 3.58 3.57 4.34 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.35 1.62 1.65 1.33 1.47 1.56 -5.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 30/05/17 28/02/17 22/11/16 22/08/16 25/05/16 -
Price 0.39 0.41 0.46 0.50 0.53 0.465 0.47 -
P/RPS 1.02 1.21 1.28 1.34 1.37 1.15 1.06 -2.52%
P/EPS -45.00 -103.97 -29.62 28.20 31.92 25.21 31.61 -
EY -2.22 -0.96 -3.38 3.55 3.13 3.97 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 1.53 1.67 1.51 1.60 1.81 -19.78%

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