[TPC] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -172.83%
YoY- -261.08%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 228,987 203,673 133,539 117,107 114,336 96,449 37,999 34.87%
PBT 12,479 4,327 -29,106 -13,135 9,512 -1,568 -2,903 -
Tax -37 -1,112 840 323 -1,558 -367 0 -
NP 12,442 3,215 -28,266 -12,812 7,954 -1,935 -2,903 -
-
NP to SH 12,442 3,215 -28,266 -12,812 7,954 -1,935 -2,903 -
-
Tax Rate 0.30% 25.70% - - 16.38% - - -
Total Cost 216,545 200,458 161,805 129,919 106,382 98,384 40,902 32.00%
-
Net Worth 83,222 64,728 64,728 74,827 93,518 79,490 70,138 2.89%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 83,222 64,728 64,728 74,827 93,518 79,490 70,138 2.89%
NOSH 308,232 308,232 308,232 233,795 233,795 233,795 233,795 4.71%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.43% 1.58% -21.17% -10.94% 6.96% -2.01% -7.64% -
ROE 14.95% 4.97% -43.67% -17.12% 8.51% -2.43% -4.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 74.29 66.08 43.32 50.08 48.90 41.25 16.25 28.81%
EPS 4.04 1.04 -9.17 -5.48 3.40 -0.83 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.21 0.21 0.32 0.40 0.34 0.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 74.29 66.08 43.32 37.99 37.09 31.29 12.33 34.87%
EPS 4.04 1.04 -9.17 -4.16 2.58 -0.63 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.21 0.21 0.2428 0.3034 0.2579 0.2276 2.88%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.245 0.205 0.20 0.25 0.375 0.385 0.405 -
P/RPS 0.33 0.31 0.46 0.50 0.77 0.93 2.49 -28.58%
P/EPS 6.07 19.65 -2.18 -4.56 11.02 -46.52 -32.62 -
EY 16.48 5.09 -45.85 -21.92 9.07 -2.15 -3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.95 0.78 0.94 1.13 1.35 -6.35%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 30/08/22 27/09/21 28/08/20 29/08/19 28/08/18 29/08/17 -
Price 0.33 0.20 0.20 0.255 0.35 0.36 0.41 -
P/RPS 0.44 0.30 0.46 0.51 0.72 0.87 2.52 -25.22%
P/EPS 8.18 19.17 -2.18 -4.65 10.29 -43.50 -33.02 -
EY 12.23 5.22 -45.85 -21.49 9.72 -2.30 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 0.95 0.80 0.88 1.06 1.37 -1.91%

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