[TAS] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 5,549 9,617 2,675 35,057 8,606 4,912 8,925 -27.22% QoQ % -42.30% 259.51% -92.37% 307.36% 75.20% -44.96% - Horiz. % 62.17% 107.75% 29.97% 392.80% 96.43% 55.04% 100.00%
PBT 701 -146 -892 1,690 -1,935 -791 237 106.46% QoQ % 580.14% 83.63% -152.78% 187.34% -144.63% -433.76% - Horiz. % 295.78% -61.60% -376.37% 713.08% -816.46% -333.76% 100.00%
Tax -47 -193 140 -383 9 -6 -331 -72.88% QoQ % 75.65% -237.86% 136.55% -4,355.56% 250.00% 98.19% - Horiz. % 14.20% 58.31% -42.30% 115.71% -2.72% 1.81% 100.00%
NP 654 -339 -752 1,307 -1,926 -797 -94 - QoQ % 292.92% 54.92% -157.54% 167.86% -141.66% -747.87% - Horiz. % -695.74% 360.64% 800.00% -1,390.43% 2,048.94% 847.87% 100.00%
NP to SH 654 -339 -752 1,307 -1,926 -797 -94 - QoQ % 292.92% 54.92% -157.54% 167.86% -141.66% -747.87% - Horiz. % -695.74% 360.64% 800.00% -1,390.43% 2,048.94% 847.87% 100.00%
Tax Rate 6.70 % - % - % 22.66 % - % - % 139.66 % -86.87% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4.80% 0.00% 0.00% 16.23% 0.00% 0.00% 100.00%
Total Cost 4,895 9,956 3,427 33,750 10,532 5,709 9,019 -33.54% QoQ % -50.83% 190.52% -89.85% 220.45% 84.48% -36.70% - Horiz. % 54.27% 110.39% 38.00% 374.21% 116.78% 63.30% 100.00%
Net Worth 91,178 90,519 90,935 93,155 90,183 92,124 92,910 -1.25% QoQ % 0.73% -0.46% -2.38% 3.30% -2.11% -0.85% - Horiz. % 98.13% 97.43% 97.87% 100.26% 97.06% 99.15% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 91,178 90,519 90,935 93,155 90,183 92,124 92,910 -1.25% QoQ % 0.73% -0.46% -2.38% 3.30% -2.11% -0.85% - Horiz. % 98.13% 97.43% 97.87% 100.26% 97.06% 99.15% 100.00%
NOSH 178,956 178,928 175,755 178,562 174,809 174,809 174,809 1.58% QoQ % 0.02% 1.81% -1.57% 2.15% 0.00% 0.00% - Horiz. % 102.37% 102.36% 100.54% 102.15% 100.00% 100.00% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 11.79 % -3.53 % -28.11 % 3.73 % -22.38 % -16.23 % -1.05 % - QoQ % 433.99% 87.44% -853.62% 116.67% -37.89% -1,445.71% - Horiz. % -1,122.86% 336.19% 2,677.14% -355.24% 2,131.43% 1,545.71% 100.00%
ROE 0.72 % -0.37 % -0.83 % 1.40 % -2.14 % -0.87 % -0.10 % - QoQ % 294.59% 55.42% -159.29% 165.42% -145.98% -770.00% - Horiz. % -720.00% 370.00% 830.00% -1,400.00% 2,140.00% 870.00% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 3.10 5.37 1.52 19.63 4.92 2.81 5.11 -28.40% QoQ % -42.27% 253.29% -92.26% 298.98% 75.09% -45.01% - Horiz. % 60.67% 105.09% 29.75% 384.15% 96.28% 54.99% 100.00%
EPS 0.37 -0.19 -0.43 0.73 -1.10 -0.46 -0.05 - QoQ % 294.74% 55.81% -158.90% 166.36% -139.13% -820.00% - Horiz. % -740.00% 380.00% 860.00% -1,460.00% 2,200.00% 920.00% 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 0.5095 0.5059 0.5174 0.5217 0.5159 0.5270 0.5315 -2.79% QoQ % 0.71% -2.22% -0.82% 1.12% -2.11% -0.85% - Horiz. % 95.86% 95.18% 97.35% 98.16% 97.06% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 3.08 5.34 1.49 19.48 4.78 2.73 4.96 -27.28% QoQ % -42.32% 258.39% -92.35% 307.53% 75.09% -44.96% - Horiz. % 62.10% 107.66% 30.04% 392.74% 96.37% 55.04% 100.00%
EPS 0.36 -0.19 -0.42 0.73 -1.07 -0.44 -0.05 - QoQ % 289.47% 54.76% -157.53% 168.22% -143.18% -780.00% - Horiz. % -720.00% 380.00% 840.00% -1,460.00% 2,140.00% 880.00% 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 0.5065 0.5029 0.5052 0.5175 0.5010 0.5118 0.5162 -1.26% QoQ % 0.72% -0.46% -2.38% 3.29% -2.11% -0.85% - Horiz. % 98.12% 97.42% 97.87% 100.25% 97.06% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.2200 0.2000 0.1850 0.2200 0.2400 0.2800 0.3000 -
P/RPS 7.10 3.72 12.16 1.12 4.87 9.96 5.88 13.43% QoQ % 90.86% -69.41% 985.71% -77.00% -51.10% 69.39% - Horiz. % 120.75% 63.27% 206.80% 19.05% 82.82% 169.39% 100.00%
P/EPS 60.20 -105.56 -43.24 30.06 -21.78 -61.41 -557.90 - QoQ % 157.03% -144.13% -243.85% 238.02% 64.53% 88.99% - Horiz. % -10.79% 18.92% 7.75% -5.39% 3.90% 11.01% 100.00%
EY 1.66 -0.95 -2.31 3.33 -4.59 -1.63 -0.18 - QoQ % 274.74% 58.87% -169.37% 172.55% -181.60% -805.56% - Horiz. % -922.22% 527.78% 1,283.33% -1,850.00% 2,550.00% 905.56% 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 0.43 0.40 0.36 0.42 0.47 0.53 0.56 -16.19% QoQ % 7.50% 11.11% -14.29% -10.64% -11.32% -5.36% - Horiz. % 76.79% 71.43% 64.29% 75.00% 83.93% 94.64% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 17/04/23 11/01/23 27/10/22 28/07/22 21/04/22 17/01/22 27/10/21 -
Price 0.2050 0.1900 0.1900 0.1800 0.2350 0.2500 0.2950 -
P/RPS 6.61 3.54 12.48 0.92 4.77 8.90 5.78 9.38% QoQ % 86.72% -71.63% 1,256.52% -80.71% -46.40% 53.98% - Horiz. % 114.36% 61.25% 215.92% 15.92% 82.53% 153.98% 100.00%
P/EPS 56.09 -100.28 -44.41 24.59 -21.33 -54.83 -548.60 - QoQ % 155.93% -125.80% -280.60% 215.28% 61.10% 90.01% - Horiz. % -10.22% 18.28% 8.10% -4.48% 3.89% 9.99% 100.00%
EY 1.78 -1.00 -2.25 4.07 -4.69 -1.82 -0.18 - QoQ % 278.00% 55.56% -155.28% 186.78% -157.69% -911.11% - Horiz. % -988.89% 555.56% 1,250.00% -2,261.11% 2,605.56% 1,011.11% 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 0.40 0.38 0.37 0.35 0.46 0.47 0.56 -20.14% QoQ % 5.26% 2.70% 5.71% -23.91% -2.13% -16.07% - Horiz. % 71.43% 67.86% 66.07% 62.50% 82.14% 83.93% 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
TAS-4th Quarter Announcement-31.05.2022.pdf 
