[TPC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -46.44%
YoY- 243.99%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Revenue 75,998 82,418 89,362 77,732 67,366 19,870 44,742 7.85%
PBT -5,806 6,100 3,724 3,550 1,032 -10,868 -2,890 10.47%
Tax 0 -2,230 0 0 0 -3 0 -
NP -5,806 3,870 3,724 3,550 1,032 -10,871 -2,890 10.47%
-
NP to SH -5,806 3,870 3,724 3,550 1,032 -10,871 -2,890 10.47%
-
Tax Rate - 36.56% 0.00% 0.00% 0.00% - - -
Total Cost 81,804 78,548 85,638 74,182 66,334 30,741 47,632 8.02%
-
Net Worth 70,138 61,664 22,375 17,590 20,639 20,000 29,538 13.13%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Net Worth 70,138 61,664 22,375 17,590 20,639 20,000 29,538 13.13%
NOSH 233,795 212,637 79,914 79,954 79,384 80,000 79,834 16.57%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
NP Margin -7.64% 4.70% 4.17% 4.57% 1.53% -54.71% -6.46% -
ROE -8.28% 6.28% 16.64% 20.18% 5.00% -54.35% -9.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
RPS 32.51 38.76 111.82 97.22 84.86 24.84 56.04 -7.47%
EPS -2.48 1.82 4.66 4.44 1.30 -13.59 -3.62 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.28 0.22 0.26 0.25 0.37 -2.94%
Adjusted Per Share Value based on latest NOSH - 78,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
RPS 24.65 26.73 28.99 25.21 21.85 6.45 14.51 7.85%
EPS -1.88 1.26 1.21 1.15 0.33 -3.53 -0.94 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.20 0.0726 0.0571 0.067 0.0649 0.0958 13.14%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/10 -
Price 0.405 0.425 0.42 0.345 0.305 0.29 0.25 -
P/RPS 1.25 1.10 0.38 0.35 0.36 1.17 0.45 15.70%
P/EPS -16.31 23.35 9.01 7.77 23.46 -2.13 -6.91 13.04%
EY -6.13 4.28 11.10 12.87 4.26 -46.86 -14.48 -11.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.50 1.57 1.17 1.16 0.68 10.28%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Date 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 30/08/10 -
Price 0.41 0.465 0.48 0.415 0.33 0.29 0.26 -
P/RPS 1.26 1.20 0.43 0.43 0.39 1.17 0.46 15.46%
P/EPS -16.51 25.55 10.30 9.35 25.38 -2.13 -7.18 12.62%
EY -6.06 3.91 9.71 10.70 3.94 -46.86 -13.92 -11.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.60 1.71 1.89 1.27 1.16 0.70 10.05%

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