[TPC] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[TPC] TPC PLUS BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 6635.65%
YoY- 157.59%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 257,296 241,180 243,264 202,812 76,036 83,440 95,220 18.00%
PBT -40,648 -17,932 43,108 18,944 -33,120 5,696 7,328 -
Tax 260 -852 -4,740 -3,912 7,020 -2,108 0 -
NP -40,388 -18,784 38,368 15,032 -26,100 3,588 7,328 -
-
NP to SH -40,388 -18,784 38,368 15,032 -26,100 3,588 7,328 -
-
Tax Rate - - 11.00% 20.65% - 37.01% 0.00% -
Total Cost 297,684 259,964 204,896 187,780 102,136 79,852 87,892 22.52%
-
Net Worth 86,305 81,828 95,856 86,504 67,722 50,699 22,400 25.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 86,305 81,828 95,856 86,504 67,722 50,699 22,400 25.18%
NOSH 308,232 233,795 233,795 233,795 233,795 194,999 80,000 25.18%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -15.70% -7.79% 15.77% 7.41% -34.33% 4.30% 7.70% -
ROE -46.80% -22.96% 40.03% 17.38% -38.54% 7.08% 32.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.47 103.16 104.05 86.75 33.68 42.79 119.03 -5.73%
EPS -13.12 -8.04 16.40 6.44 -11.56 1.84 9.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.35 0.41 0.37 0.30 0.26 0.28 0.00%
Adjusted Per Share Value based on latest NOSH - 233,795
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 83.47 78.25 78.92 65.80 24.67 27.07 30.89 18.00%
EPS -13.12 -6.09 12.45 4.88 -8.47 1.16 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.2655 0.311 0.2806 0.2197 0.1645 0.0727 25.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.225 0.225 0.415 0.38 0.485 0.405 0.505 -
P/RPS 0.27 0.22 0.40 0.44 1.44 0.95 0.42 -7.09%
P/EPS -1.72 -2.80 2.53 5.91 -4.19 22.01 5.51 -
EY -58.24 -35.71 39.54 16.92 -23.84 4.54 18.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.64 1.01 1.03 1.62 1.56 1.80 -12.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/06/21 25/06/20 30/05/19 31/05/18 30/05/17 25/05/16 26/05/15 -
Price 0.00 0.255 0.41 0.355 0.46 0.47 0.48 -
P/RPS 0.00 0.25 0.39 0.41 1.37 1.10 0.40 -
P/EPS 0.00 -3.17 2.50 5.52 -3.98 25.54 5.24 -
EY 0.00 -31.51 40.03 18.11 -25.13 3.91 19.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 1.00 0.96 1.53 1.81 1.71 -

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