[TPC] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -92.88%
YoY- -79.62%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Revenue 18,990 20,349 20,876 17,835 16,929 9,825 10,638 8.62%
PBT -1,934 1,626 30 118 579 -1,819 -493 21.54%
Tax 0 -588 0 0 0 -3 0 -
NP -1,934 1,038 30 118 579 -1,822 -493 21.54%
-
NP to SH -1,934 1,038 30 118 579 -1,822 -493 21.54%
-
Tax Rate - 36.16% 0.00% 0.00% 0.00% - - -
Total Cost 20,924 19,311 20,846 17,717 16,350 11,647 11,131 9.42%
-
Net Worth 70,138 61,432 21,000 17,306 20,908 22,375 29,420 13.20%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Net Worth 70,138 61,432 21,000 17,306 20,908 22,375 29,420 13.20%
NOSH 233,795 211,836 75,000 78,666 80,416 79,912 79,516 16.64%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
NP Margin -10.18% 5.10% 0.14% 0.66% 3.42% -18.54% -4.63% -
ROE -2.76% 1.69% 0.14% 0.68% 2.77% -8.14% -1.68% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
RPS 8.12 9.61 27.83 22.67 21.05 12.29 13.38 -6.88%
EPS -0.83 0.49 0.04 0.15 0.72 -2.28 -0.62 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.29 0.28 0.22 0.26 0.28 0.37 -2.94%
Adjusted Per Share Value based on latest NOSH - 78,666
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
RPS 6.16 6.60 6.77 5.79 5.49 3.19 3.45 8.62%
EPS -0.63 0.34 0.01 0.04 0.19 -0.59 -0.16 21.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.1993 0.0681 0.0561 0.0678 0.0726 0.0954 13.20%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/10 -
Price 0.405 0.425 0.42 0.345 0.305 0.29 0.25 -
P/RPS 4.99 4.42 1.51 1.52 1.45 2.36 1.87 15.03%
P/EPS -48.96 86.73 1,050.00 230.00 42.36 -12.72 -40.32 2.81%
EY -2.04 1.15 0.10 0.43 2.36 -7.86 -2.48 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.50 1.57 1.17 1.04 0.68 10.28%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/10 CAGR
Date 29/08/17 22/08/16 27/08/15 28/08/14 21/08/13 28/08/12 30/08/10 -
Price 0.41 0.465 0.48 0.415 0.33 0.29 0.26 -
P/RPS 5.05 4.84 1.72 1.83 1.57 2.36 1.94 14.63%
P/EPS -49.56 94.90 1,200.00 276.67 45.83 -12.72 -41.94 2.41%
EY -2.02 1.05 0.08 0.36 2.18 -7.86 -2.38 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.60 1.71 1.89 1.27 1.04 0.70 10.05%

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