[TPC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 262.73%
YoY- 2730.16%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Revenue 76,036 83,440 95,220 84,124 67,016 40,180 46,932 7.13%
PBT -33,120 5,696 7,328 6,628 -252 -36,196 -3,808 36.17%
Tax 7,020 -2,108 0 0 0 0 0 -
NP -26,100 3,588 7,328 6,628 -252 -36,196 -3,808 31.62%
-
NP to SH -26,100 3,588 7,328 6,628 -252 -36,196 -3,808 31.62%
-
Tax Rate - 37.01% 0.00% 0.00% - - - -
Total Cost 102,136 79,852 87,892 77,496 67,268 76,376 50,740 10.50%
-
Net Worth 67,722 50,699 22,400 17,610 19,687 24,804 29,599 12.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Net Worth 67,722 50,699 22,400 17,610 19,687 24,804 29,599 12.54%
NOSH 233,795 194,999 80,000 80,048 78,750 80,014 79,999 16.54%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
NP Margin -34.33% 4.30% 7.70% 7.88% -0.38% -90.08% -8.11% -
ROE -38.54% 7.08% 32.71% 37.64% -1.28% -145.93% -12.86% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 33.68 42.79 119.03 105.09 85.10 50.22 58.67 -7.61%
EPS -11.56 1.84 9.16 8.28 -0.32 -45.24 -4.76 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.26 0.28 0.22 0.25 0.31 0.37 -2.94%
Adjusted Per Share Value based on latest NOSH - 80,048
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
RPS 24.67 27.07 30.89 27.29 21.74 13.04 15.23 7.12%
EPS -8.47 1.16 2.38 2.15 -0.08 -11.74 -1.24 31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.1645 0.0727 0.0571 0.0639 0.0805 0.096 12.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/10 -
Price 0.485 0.405 0.505 0.33 0.29 0.31 0.28 -
P/RPS 1.44 0.95 0.42 0.31 0.34 0.62 0.48 16.97%
P/EPS -4.19 22.01 5.51 3.99 -90.63 -0.69 -5.88 -4.72%
EY -23.84 4.54 18.14 25.09 -1.10 -145.93 -17.00 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.56 1.80 1.50 1.16 1.00 0.76 11.40%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/10 CAGR
Date 30/05/17 25/05/16 26/05/15 20/05/14 29/05/13 29/05/12 31/05/10 -
Price 0.46 0.47 0.48 0.30 0.29 0.28 0.30 -
P/RPS 1.37 1.10 0.40 0.29 0.34 0.56 0.51 15.14%
P/EPS -3.98 25.54 5.24 3.62 -90.63 -0.62 -6.30 -6.34%
EY -25.13 3.91 19.08 27.60 -1.10 -161.56 -15.87 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.81 1.71 1.36 1.16 0.90 0.81 9.50%

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