[TPC] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[TPC] TPC PLUS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -83.59%
YoY- 180.04%
Quarter Report
Latest QR
Upcoming QR
TPC's Result
TPC's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 257,845 248,221 230,945 164,786 79,476 85,601 88,806 19.42%
PBT -45,090 -18,489 15,530 79 -493 5,226 4,497 -
Tax 6,881 -193 -2,352 659 -429 -1,319 354 63.89%
NP -38,209 -18,682 13,178 738 -922 3,907 4,851 -
-
NP to SH -38,209 -18,682 13,178 738 -922 3,907 4,851 -
-
Tax Rate - - 15.14% -834.18% - 25.24% -7.87% -
Total Cost 296,054 266,903 217,767 164,048 80,398 81,694 83,955 23.34%
-
Net Worth 64,728 74,827 93,518 79,490 70,138 61,432 21,000 20.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 64,728 74,827 93,518 79,490 70,138 61,432 21,000 20.61%
NOSH 308,232 233,795 233,795 233,795 233,795 211,836 75,000 26.53%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -14.82% -7.53% 5.71% 0.45% -1.16% 4.56% 5.46% -
ROE -59.03% -24.97% 14.09% 0.93% -1.31% 6.36% 23.10% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 83.65 106.15 98.78 70.48 33.99 40.41 118.41 -5.62%
EPS -12.40 -7.99 5.64 0.32 -0.39 1.84 6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.32 0.40 0.34 0.30 0.29 0.28 -4.67%
Adjusted Per Share Value based on latest NOSH - 233,795
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 83.65 80.53 74.93 53.46 25.78 27.77 28.81 19.42%
EPS -12.40 -6.06 4.28 0.24 -0.30 1.27 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2428 0.3034 0.2579 0.2276 0.1993 0.0681 20.62%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.20 0.25 0.375 0.385 0.405 0.425 0.42 -
P/RPS 0.24 0.24 0.38 0.55 1.19 1.05 0.35 -6.08%
P/EPS -1.61 -3.13 6.65 121.97 -102.70 23.04 6.49 -
EY -61.98 -31.96 15.03 0.82 -0.97 4.34 15.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.94 1.13 1.35 1.47 1.50 -7.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/09/21 28/08/20 29/08/19 28/08/18 29/08/17 22/08/16 27/08/15 -
Price 0.20 0.255 0.35 0.36 0.41 0.465 0.48 -
P/RPS 0.24 0.24 0.35 0.51 1.21 1.15 0.41 -8.53%
P/EPS -1.61 -3.19 6.21 114.05 -103.97 25.21 7.42 -
EY -61.98 -31.33 16.10 0.88 -0.96 3.97 13.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.88 1.06 1.37 1.60 1.71 -9.32%

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