[TPC] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 919.05%
YoY- 104.75%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
Revenue 41,209 44,681 38,866 33,683 19,870 22,371 27,458 5.96%
PBT 3,050 1,862 1,775 516 -10,868 -1,445 -296 -
Tax -1,115 0 0 0 -3 0 0 -
NP 1,935 1,862 1,775 516 -10,871 -1,445 -296 -
-
NP to SH 1,935 1,862 1,775 516 -10,871 -1,445 -296 -
-
Tax Rate 36.56% 0.00% 0.00% 0.00% - - - -
Total Cost 39,274 42,819 37,091 33,167 30,741 23,816 27,754 5.08%
-
Net Worth 61,664 22,375 17,590 20,639 20,000 29,538 31,199 10.21%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
Net Worth 61,664 22,375 17,590 20,639 20,000 29,538 31,199 10.21%
NOSH 212,637 79,914 79,954 79,384 80,000 79,834 79,999 14.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
NP Margin 4.70% 4.17% 4.57% 1.53% -54.71% -6.46% -1.08% -
ROE 3.14% 8.32% 10.09% 2.50% -54.35% -4.89% -0.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
RPS 19.38 55.91 48.61 42.43 24.84 28.02 34.32 -7.83%
EPS 0.91 2.33 2.22 0.65 -13.59 -1.81 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.22 0.26 0.25 0.37 0.39 -4.14%
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
RPS 13.37 14.49 12.61 10.93 6.45 7.26 8.91 5.96%
EPS 0.63 0.60 0.58 0.17 -3.53 -0.47 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.0726 0.0571 0.067 0.0649 0.0958 0.1012 10.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/10 30/06/09 -
Price 0.425 0.42 0.345 0.305 0.29 0.25 0.13 -
P/RPS 2.19 0.75 0.71 0.72 1.17 0.89 0.38 28.40%
P/EPS 46.70 18.03 15.54 46.92 -2.13 -13.81 -35.14 -
EY 2.14 5.55 6.43 2.13 -46.86 -7.24 -2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.50 1.57 1.17 1.16 0.68 0.33 23.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 30/06/09 CAGR
Date 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 30/08/10 21/08/09 -
Price 0.465 0.48 0.415 0.33 0.29 0.26 0.12 -
P/RPS 2.40 0.86 0.85 0.78 1.17 0.93 0.35 31.63%
P/EPS 51.10 20.60 18.69 50.77 -2.13 -14.36 -32.43 -
EY 1.96 4.85 5.35 1.97 -46.86 -6.96 -3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.71 1.89 1.27 1.16 0.70 0.31 26.39%

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