[TFP] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 597 1,465 -542 2,858 1,239 1,262 1,239 -38.46% QoQ % -59.25% 370.30% -118.96% 130.67% -1.82% 1.86% - Horiz. % 48.18% 118.24% -43.74% 230.67% 100.00% 101.86% 100.00%
PBT -1,707 -1,187 -1,099 -2,235 -2,351 -1,549 -1,861 -5.58% QoQ % -43.81% -8.01% 50.83% 4.93% -51.78% 16.77% - Horiz. % 91.72% 63.78% 59.05% 120.10% 126.33% 83.23% 100.00%
Tax 0 0 -24 0 -12 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 200.00% -0.00% 100.00% - -
NP -1,707 -1,187 -1,123 -2,235 -2,363 -1,549 -1,861 -5.58% QoQ % -43.81% -5.70% 49.75% 5.42% -52.55% 16.77% - Horiz. % 91.72% 63.78% 60.34% 120.10% 126.97% 83.23% 100.00%
NP to SH -1,681 -1,161 -1,092 -2,210 -2,338 -1,544 -1,821 -5.18% QoQ % -44.79% -6.32% 50.59% 5.47% -51.42% 15.21% - Horiz. % 92.31% 63.76% 59.97% 121.36% 128.39% 84.79% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,304 2,652 581 5,093 3,602 2,811 3,100 -17.91% QoQ % -13.12% 356.45% -88.59% 41.39% 28.14% -9.32% - Horiz. % 74.32% 85.55% 18.74% 164.29% 116.19% 90.68% 100.00%
Net Worth 1,163,346 1,332,878 1,352,936 14,306 16,555 17,865 21,084 1,338.76% QoQ % -12.72% -1.48% 9,356.72% -13.59% -7.33% -15.27% - Horiz. % 5,517.51% 6,321.57% 6,416.70% 67.85% 78.52% 84.73% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,163,346 1,332,878 1,352,936 14,306 16,555 17,865 21,084 1,338.76% QoQ % -12.72% -1.48% 9,356.72% -13.59% -7.33% -15.27% - Horiz. % 5,517.51% 6,321.57% 6,416.70% 67.85% 78.52% 84.73% 100.00%
NOSH 584,596 584,596 543,348 533,829 539,279 519,357 509,290 9.60% QoQ % 0.00% 7.59% 1.78% -1.01% 3.84% 1.98% - Horiz. % 114.79% 114.79% 106.69% 104.82% 105.89% 101.98% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -285.93 % -81.02 % 0.00 % -78.20 % -190.72 % -122.74 % -150.20 % 53.42% QoQ % -252.91% 0.00% 0.00% 59.00% -55.39% 18.28% - Horiz. % 190.37% 53.94% -0.00% 52.06% 126.98% 81.72% 100.00%
ROE -0.14 % -0.09 % -0.08 % -15.45 % -14.12 % -8.64 % -8.64 % -93.55% QoQ % -55.56% -12.50% 99.48% -9.42% -63.43% 0.00% - Horiz. % 1.62% 1.04% 0.93% 178.82% 163.43% 100.00% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.10 0.25 - 0.54 0.23 0.24 0.24 -44.12% QoQ % -60.00% 0.00% 0.00% 134.78% -4.17% 0.00% - Horiz. % 41.67% 104.17% 0.00% 225.00% 95.83% 100.00% 100.00%
EPS -0.29 -0.20 -0.20 -0.41 -0.43 -0.30 -0.36 -13.39% QoQ % -45.00% 0.00% 51.22% 4.65% -43.33% 16.67% - Horiz. % 80.56% 55.56% 55.56% 113.89% 119.44% 83.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9900 2.2800 2.4900 0.0268 0.0307 0.0344 0.0414 1,212.72% QoQ % -12.72% -8.43% 9,191.04% -12.70% -10.76% -16.91% - Horiz. % 4,806.76% 5,507.25% 6,014.49% 64.73% 74.15% 83.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 585,874 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.10 0.25 - 0.49 0.21 0.22 0.21 -38.94% QoQ % -60.00% 0.00% 0.00% 133.33% -4.55% 4.76% - Horiz. % 47.62% 119.05% 0.00% 233.33% 100.00% 104.76% 100.00%
EPS -0.29 -0.20 -0.19 -0.38 -0.40 -0.26 -0.31 -4.34% QoQ % -45.00% -5.26% 50.00% 5.00% -53.85% 16.13% - Horiz. % 93.55% 64.52% 61.29% 122.58% 129.03% 83.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9857 2.2750 2.3093 0.0244 0.0283 0.0305 0.0360 1,338.47% QoQ % -12.72% -1.49% 9,364.34% -13.78% -7.21% -15.28% - Horiz. % 5,515.83% 6,319.44% 6,414.72% 67.78% 78.61% 84.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0650 0.0500 0.0750 0.1100 0.1050 0.1150 0.1400 -
P/RPS 63.65 19.95 0.00 20.55 45.70 47.33 57.55 6.93% QoQ % 219.05% 0.00% 0.00% -55.03% -3.44% -17.76% - Horiz. % 110.60% 34.67% 0.00% 35.71% 79.41% 82.24% 100.00%
P/EPS -22.60 -25.18 -37.32 -26.57 -24.22 -38.68 -39.15 -30.60% QoQ % 10.25% 32.53% -40.46% -9.70% 37.38% 1.20% - Horiz. % 57.73% 64.32% 95.33% 67.87% 61.86% 98.80% 100.00%
EY -4.42 -3.97 -2.68 -3.76 -4.13 -2.59 -2.55 44.15% QoQ % -11.34% -48.13% 28.72% 8.96% -59.46% -1.57% - Horiz. % 173.33% 155.69% 105.10% 147.45% 161.96% 101.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.03 0.02 0.03 4.10 3.42 3.34 3.38 -95.68% QoQ % 50.00% -33.33% -99.27% 19.88% 2.40% -1.18% - Horiz. % 0.89% 0.59% 0.89% 121.30% 101.18% 98.82% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 30/05/22 - 25/11/21 27/09/21 -
Price 0.0750 0.0600 0.0650 0.0950 0.1000 0.1150 0.1150 -
P/RPS 73.44 23.94 0.00 17.74 43.53 47.33 47.27 34.03% QoQ % 206.77% 0.00% 0.00% -59.25% -8.03% 0.13% - Horiz. % 155.36% 50.65% 0.00% 37.53% 92.09% 100.13% 100.00%
P/EPS -26.08 -30.21 -32.34 -22.95 -23.07 -38.68 -32.16 -13.01% QoQ % 13.67% 6.59% -40.92% 0.52% 40.36% -20.27% - Horiz. % 81.09% 93.94% 100.56% 71.36% 71.74% 120.27% 100.00%
EY -3.83 -3.31 -3.09 -4.36 -4.34 -2.59 -3.11 14.85% QoQ % -15.71% -7.12% 29.13% -0.46% -67.57% 16.72% - Horiz. % 123.15% 106.43% 99.36% 140.19% 139.55% 83.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.04 0.03 0.03 3.54 3.26 3.34 2.78 -94.04% QoQ % 33.33% 0.00% -99.15% 8.59% -2.40% 20.14% - Horiz. % 1.44% 1.08% 1.08% 127.34% 117.27% 120.14% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
TFP_Financial Results_31.03.2022.pdf 
