[TPC] QoQ TTM Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 22.98%
YoY- -25.3%
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 406,236 371,658 331,532 301,524 276,181 257,845 245,442 39.87%
PBT 10,039 2,392 -17,688 -31,041 -42,622 -45,090 -34,798 -
Tax 1,940 576 1,757 2,528 5,601 6,881 6,642 -55.94%
NP 11,979 2,968 -15,931 -28,513 -37,021 -38,209 -28,156 -
-
NP to SH 11,979 2,968 -15,931 -28,513 -37,021 -38,209 -28,156 -
-
Tax Rate -19.32% -24.08% - - - - - -
Total Cost 394,257 368,690 347,463 330,037 313,202 296,054 273,598 27.55%
-
Net Worth 70,893 64,728 64,728 64,728 58,564 64,728 86,305 -12.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 70,893 64,728 64,728 64,728 58,564 64,728 86,305 -12.28%
NOSH 308,232 308,232 308,232 308,232 308,232 308,232 308,232 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.95% 0.80% -4.81% -9.46% -13.40% -14.82% -11.47% -
ROE 16.90% 4.59% -24.61% -44.05% -63.21% -59.03% -32.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 131.80 120.58 107.56 97.82 89.60 83.65 79.63 39.88%
EPS 3.89 0.96 -5.17 -9.25 -12.01 -12.40 -9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.21 0.19 0.21 0.28 -12.28%
Adjusted Per Share Value based on latest NOSH - 308,232
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 131.80 120.58 107.56 97.82 89.60 83.65 79.63 39.88%
EPS 3.89 0.96 -5.17 -9.25 -12.01 -12.40 -9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.21 0.21 0.19 0.21 0.28 -12.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.205 0.20 0.19 0.19 0.20 0.225 -
P/RPS 0.14 0.17 0.19 0.19 0.21 0.24 0.28 -36.97%
P/EPS 4.63 21.29 -3.87 -2.05 -1.58 -1.61 -2.46 -
EY 21.59 4.70 -25.84 -48.69 -63.21 -61.98 -40.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.98 0.95 0.90 1.00 0.95 0.80 -1.67%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 28/02/22 24/11/21 27/09/21 29/06/21 -
Price 0.195 0.20 0.20 0.21 0.18 0.20 0.20 -
P/RPS 0.15 0.17 0.19 0.21 0.20 0.24 0.25 -28.84%
P/EPS 5.02 20.77 -3.87 -2.27 -1.50 -1.61 -2.19 -
EY 19.93 4.81 -25.84 -44.05 -66.73 -61.98 -45.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 0.95 1.00 0.95 0.95 0.71 12.73%

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