[TAS] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 4,835 18,285 5,549 9,617 2,675 35,057 8,606 -31.84% QoQ % -73.56% 229.52% -42.30% 259.51% -92.37% 307.36% - Horiz. % 56.18% 212.47% 64.48% 111.75% 31.08% 407.36% 100.00%
PBT -46 17,167 701 -146 -892 1,690 -1,935 -91.68% QoQ % -100.27% 2,348.93% 580.14% 83.63% -152.78% 187.34% - Horiz. % 2.38% -887.18% -36.23% 7.55% 46.10% -87.34% 100.00%
Tax -39 -1,454 -47 -193 140 -383 9 - QoQ % 97.32% -2,993.62% 75.65% -237.86% 136.55% -4,355.56% - Horiz. % -433.33% -16,155.56% -522.22% -2,144.44% 1,555.56% -4,255.56% 100.00%
NP -85 15,713 654 -339 -752 1,307 -1,926 -87.44% QoQ % -100.54% 2,302.60% 292.92% 54.92% -157.54% 167.86% - Horiz. % 4.41% -815.84% -33.96% 17.60% 39.04% -67.86% 100.00%
NP to SH -85 15,713 654 -339 -752 1,307 -1,926 -87.44% QoQ % -100.54% 2,302.60% 292.92% 54.92% -157.54% 167.86% - Horiz. % 4.41% -815.84% -33.96% 17.60% 39.04% -67.86% 100.00%
Tax Rate - % 8.47 % 6.70 % - % - % 22.66 % - % - QoQ % 0.00% 26.42% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 37.38% 29.57% 0.00% 0.00% 100.00% -
Total Cost 4,920 2,572 4,895 9,956 3,427 33,750 10,532 -39.71% QoQ % 91.29% -47.46% -50.83% 190.52% -89.85% 220.45% - Horiz. % 46.71% 24.42% 46.48% 94.53% 32.54% 320.45% 100.00%
Net Worth 95,134 95,222 91,178 90,519 90,935 93,155 90,183 3.62% QoQ % -0.09% 4.44% 0.73% -0.46% -2.38% 3.30% - Horiz. % 105.49% 105.59% 101.10% 100.37% 100.83% 103.30% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 95,134 95,222 91,178 90,519 90,935 93,155 90,183 3.62% QoQ % -0.09% 4.44% 0.73% -0.46% -2.38% 3.30% - Horiz. % 105.49% 105.59% 101.10% 100.37% 100.83% 103.30% 100.00%
NOSH 178,858 178,956 178,956 178,928 175,755 178,562 174,809 1.53% QoQ % -0.05% 0.00% 0.02% 1.81% -1.57% 2.15% - Horiz. % 102.32% 102.37% 102.37% 102.36% 100.54% 102.15% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -1.76 % 85.93 % 11.79 % -3.53 % -28.11 % 3.73 % -22.38 % -81.56% QoQ % -102.05% 628.84% 433.99% 87.44% -853.62% 116.67% - Horiz. % 7.86% -383.96% -52.68% 15.77% 125.60% -16.67% 100.00%
ROE -0.09 % 16.50 % 0.72 % -0.37 % -0.83 % 1.40 % -2.14 % -87.84% QoQ % -100.55% 2,191.67% 294.59% 55.42% -159.29% 165.42% - Horiz. % 4.21% -771.03% -33.64% 17.29% 38.79% -65.42% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 2.70 10.22 3.10 5.37 1.52 19.63 4.92 -32.90% QoQ % -73.58% 229.68% -42.27% 253.29% -92.26% 298.98% - Horiz. % 54.88% 207.72% 63.01% 109.15% 30.89% 398.98% 100.00%
EPS -0.05 8.78 0.37 -0.19 -0.43 0.73 -1.10 -87.19% QoQ % -100.57% 2,272.97% 294.74% 55.81% -158.90% 166.36% - Horiz. % 4.55% -798.18% -33.64% 17.27% 39.09% -66.36% 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 0.5319 0.5321 0.5095 0.5059 0.5174 0.5217 0.5159 2.05% QoQ % -0.04% 4.44% 0.71% -2.22% -0.82% 1.12% - Horiz. % 103.10% 103.14% 98.76% 98.06% 100.29% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 2.69 10.16 3.08 5.34 1.49 19.48 4.78 -31.77% QoQ % -73.52% 229.87% -42.32% 258.39% -92.35% 307.53% - Horiz. % 56.28% 212.55% 64.44% 111.72% 31.17% 407.53% 100.00%
EPS -0.05 8.73 0.36 -0.19 -0.42 0.73 -1.07 -86.95% QoQ % -100.57% 2,325.00% 289.47% 54.76% -157.53% 168.22% - Horiz. % 4.67% -815.89% -33.64% 17.76% 39.25% -68.22% 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 0.5285 0.5290 0.5065 0.5029 0.5052 0.5175 0.5010 3.62% QoQ % -0.09% 4.44% 0.72% -0.46% -2.38% 3.29% - Horiz. % 105.49% 105.59% 101.10% 100.38% 100.84% 103.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.3100 0.2000 0.2200 0.2000 0.1850 0.2200 0.2400 -
P/RPS 11.47 1.96 7.10 3.72 12.16 1.12 4.87 76.74% QoQ % 485.20% -72.39% 90.86% -69.41% 985.71% -77.00% - Horiz. % 235.52% 40.25% 145.79% 76.39% 249.69% 23.00% 100.00%
P/EPS -652.31 2.28 60.20 -105.56 -43.24 30.06 -21.78 858.46% QoQ % -28,710.09% -96.21% 157.03% -144.13% -243.85% 238.02% - Horiz. % 2,995.00% -10.47% -276.40% 484.66% 198.53% -138.02% 100.00%
EY -0.15 43.90 1.66 -0.95 -2.31 3.33 -4.59 -89.71% QoQ % -100.34% 2,544.58% 274.74% 58.87% -169.37% 172.55% - Horiz. % 3.27% -956.43% -36.17% 20.70% 50.33% -72.55% 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 0.58 0.38 0.43 0.40 0.36 0.42 0.47 15.01% QoQ % 52.63% -11.63% 7.50% 11.11% -14.29% -10.64% - Horiz. % 123.40% 80.85% 91.49% 85.11% 76.60% 89.36% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/10/23 - 17/04/23 11/01/23 27/10/22 28/07/22 21/04/22 -
Price 0.3800 0.2000 0.2050 0.1900 0.1900 0.1800 0.2350 -
P/RPS 14.06 1.96 6.61 3.54 12.48 0.92 4.77 105.17% QoQ % 617.35% -70.35% 86.72% -71.63% 1,256.52% -80.71% - Horiz. % 294.76% 41.09% 138.57% 74.21% 261.64% 19.29% 100.00%
P/EPS -799.60 2.28 56.09 -100.28 -44.41 24.59 -21.33 1,012.72% QoQ % -35,170.18% -95.94% 155.93% -125.80% -280.60% 215.28% - Horiz. % 3,748.71% -10.69% -262.96% 470.14% 208.20% -115.28% 100.00%
EY -0.13 43.90 1.78 -1.00 -2.25 4.07 -4.69 -90.78% QoQ % -100.30% 2,366.29% 278.00% 55.56% -155.28% 186.78% - Horiz. % 2.77% -936.03% -37.95% 21.32% 47.97% -86.78% 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 0.71 0.38 0.40 0.38 0.37 0.35 0.46 33.45% QoQ % 86.84% -5.00% 5.26% 2.70% 5.71% -23.91% - Horiz. % 154.35% 82.61% 86.96% 82.61% 80.43% 76.09% 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