[TPC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 77.75%
YoY- -250.03%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 234,214 228,672 192,898 75,998 82,418 89,362 77,732 20.16%
PBT -26,270 19,024 -3,136 -5,806 6,100 3,724 3,550 -
Tax 646 -3,116 -734 0 -2,230 0 0 -
NP -25,624 15,908 -3,870 -5,806 3,870 3,724 3,550 -
-
NP to SH -25,624 15,908 -3,870 -5,806 3,870 3,724 3,550 -
-
Tax Rate - 16.38% - - 36.56% 0.00% 0.00% -
Total Cost 259,838 212,764 196,768 81,804 78,548 85,638 74,182 23.21%
-
Net Worth 74,827 93,518 79,490 70,138 61,664 22,375 17,590 27.26%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 74,827 93,518 79,490 70,138 61,664 22,375 17,590 27.26%
NOSH 233,795 233,795 233,795 233,795 212,637 79,914 79,954 19.56%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.94% 6.96% -2.01% -7.64% 4.70% 4.17% 4.57% -
ROE -34.24% 17.01% -4.87% -8.28% 6.28% 16.64% 20.18% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 100.16 97.81 82.51 32.51 38.76 111.82 97.22 0.49%
EPS -10.96 6.80 -1.66 -2.48 1.82 4.66 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.40 0.34 0.30 0.29 0.28 0.22 6.43%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 75.97 74.17 62.57 24.65 26.73 28.99 25.21 20.16%
EPS -8.31 5.16 -1.26 -1.88 1.26 1.21 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2427 0.3033 0.2578 0.2275 0.20 0.0726 0.0571 27.24%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.25 0.375 0.385 0.405 0.425 0.42 0.345 -
P/RPS 0.25 0.38 0.47 1.25 1.10 0.38 0.35 -5.44%
P/EPS -2.28 5.51 -23.26 -16.31 23.35 9.01 7.77 -
EY -43.83 18.14 -4.30 -6.13 4.28 11.10 12.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 1.13 1.35 1.47 1.50 1.57 -10.99%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 -
Price 0.255 0.35 0.36 0.41 0.465 0.48 0.415 -
P/RPS 0.25 0.36 0.44 1.26 1.20 0.43 0.43 -8.63%
P/EPS -2.33 5.14 -21.75 -16.51 25.55 10.30 9.35 -
EY -42.97 19.44 -4.60 -6.06 3.91 9.71 10.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.06 1.37 1.60 1.71 1.89 -13.33%

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