[TPC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 68.07%
YoY- 61.78%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 73,231 67,110 60,447 53,343 46,634 42,463 42,627 43.29%
PBT -4,073 593 -1,831 -4,229 -13,215 -15,300 -12,901 -53.53%
Tax 0 16 16 13 13 -3 -3 -
NP -4,073 609 -1,815 -4,216 -13,202 -15,303 -12,904 -53.54%
-
NP to SH -4,073 609 -1,815 -4,216 -13,202 -15,303 -12,904 -53.54%
-
Tax Rate - -2.70% - - - - - -
Total Cost 77,304 66,501 62,262 57,559 59,836 57,766 55,531 24.59%
-
Net Worth 15,996 21,542 20,908 19,687 21,875 19,983 22,375 -19.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 15,996 21,542 20,908 19,687 21,875 19,983 22,375 -19.99%
NOSH 79,982 82,857 80,416 78,750 87,500 79,932 79,912 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.56% 0.91% -3.00% -7.90% -28.31% -36.04% -30.27% -
ROE -25.46% 2.83% -8.68% -21.41% -60.35% -76.58% -57.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.56 80.99 75.17 67.74 53.30 53.12 53.34 43.22%
EPS -5.09 0.74 -2.26 -5.35 -15.09 -19.14 -16.15 -53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.26 0.26 0.25 0.25 0.25 0.28 -20.04%
Adjusted Per Share Value based on latest NOSH - 78,750
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.76 21.77 19.61 17.31 15.13 13.78 13.83 43.30%
EPS -1.32 0.20 -0.59 -1.37 -4.28 -4.96 -4.19 -53.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0519 0.0699 0.0678 0.0639 0.071 0.0648 0.0726 -20.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.355 0.34 0.305 0.29 0.29 0.34 0.29 -
P/RPS 0.39 0.42 0.41 0.43 0.54 0.64 0.54 -19.45%
P/EPS -6.97 46.26 -13.51 -5.42 -1.92 -1.78 -1.80 145.98%
EY -14.34 2.16 -7.40 -18.46 -52.03 -56.31 -55.68 -59.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.31 1.17 1.16 1.16 1.36 1.04 42.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 12/11/13 21/08/13 29/05/13 27/02/13 28/11/12 28/08/12 -
Price 0.425 0.36 0.33 0.29 0.29 0.29 0.29 -
P/RPS 0.46 0.44 0.44 0.43 0.54 0.55 0.54 -10.11%
P/EPS -8.35 48.98 -14.62 -5.42 -1.92 -1.51 -1.80 177.37%
EY -11.98 2.04 -6.84 -18.46 -52.03 -66.02 -55.68 -63.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.38 1.27 1.16 1.16 1.16 1.04 61.06%

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