[TAFI] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
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 21,557 17,911 21,247 12,089 18,646 9,641 5,909 136.42% QoQ % 20.36% -15.70% 75.75% -35.17% 93.40% 63.16% - Horiz. % 364.82% 303.11% 359.57% 204.59% 315.55% 163.16% 100.00%
PBT 1,092 7,712 2,320 182 3,246 1,922 -744 - QoQ % -85.84% 232.41% 1,174.73% -94.39% 68.89% 358.33% - Horiz. % -146.77% -1,036.56% -311.83% -24.46% -436.29% -258.33% 100.00%
Tax -832 -475 51 0 0 0 0 - QoQ % -75.16% -1,031.37% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,631.37% -931.37% 100.00% - - - -
NP 260 7,237 2,371 182 3,246 1,922 -744 - QoQ % -96.41% 205.23% 1,202.75% -94.39% 68.89% 358.33% - Horiz. % -34.95% -972.72% -318.68% -24.46% -436.29% -258.33% 100.00%
NP to SH 260 7,237 2,371 182 3,246 1,922 -744 - QoQ % -96.41% 205.23% 1,202.75% -94.39% 68.89% 358.33% - Horiz. % -34.95% -972.72% -318.68% -24.46% -436.29% -258.33% 100.00%
Tax Rate 76.19 % 6.16 % -2.20 % - % - % - % - % - QoQ % 1,136.85% 380.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3,463.18% -280.00% 100.00% - - - -
Total Cost 21,297 10,674 18,876 11,907 15,400 7,719 6,653 116.74% QoQ % 99.52% -43.45% 58.53% -22.68% 99.51% 16.02% - Horiz. % 320.11% 160.44% 283.72% 178.97% 231.47% 116.02% 100.00%
Net Worth 79,679 79,679 72,091 69,628 65,694 78,079 58,791 22.40% QoQ % 0.00% 10.53% 3.54% 5.99% -15.86% 32.81% - Horiz. % 135.53% 135.53% 122.62% 118.43% 111.74% 132.81% 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 79,679 79,679 72,091 69,628 65,694 78,079 58,791 22.40% QoQ % 0.00% 10.53% 3.54% 5.99% -15.86% 32.81% - Horiz. % 135.53% 135.53% 122.62% 118.43% 111.74% 132.81% 100.00%
NOSH 379,427 379,427 379,427 374,346 126,336 123,935 85,205 169.94% QoQ % 0.00% 0.00% 1.36% 196.31% 1.94% 45.46% - Horiz. % 445.31% 445.31% 445.31% 439.35% 148.27% 145.46% 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 1.21 % 40.41 % 11.16 % 1.51 % 17.41 % 19.94 % -12.59 % - QoQ % -97.01% 262.10% 639.07% -91.33% -12.69% 258.38% - Horiz. % -9.61% -320.97% -88.64% -11.99% -138.28% -158.38% 100.00%
ROE 0.33 % 9.08 % 3.29 % 0.26 % 4.94 % 2.46 % -1.27 % - QoQ % -96.37% 175.99% 1,165.38% -94.74% 100.81% 293.70% - Horiz. % -25.98% -714.96% -259.06% -20.47% -388.98% -193.70% 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 5.68 4.72 5.60 3.23 14.76 7.78 6.94 -12.47% QoQ % 20.34% -15.71% 73.37% -78.12% 89.72% 12.10% - Horiz. % 81.84% 68.01% 80.69% 46.54% 212.68% 112.10% 100.00%
EPS 0.07 1.91 0.62 0.05 2.57 1.55 -0.87 - QoQ % -96.34% 208.06% 1,140.00% -98.05% 65.81% 278.16% - Horiz. % -8.05% -219.54% -71.26% -5.75% -295.40% -178.16% 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 0.2100 0.2100 0.1900 0.1860 0.5200 0.6300 0.6900 -54.66% QoQ % 0.00% 10.53% 2.15% -64.23% -17.46% -8.70% - Horiz. % 30.43% 30.43% 27.54% 26.96% 75.36% 91.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 379,427 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.68 4.72 5.60 3.19 4.91 2.54 1.56 136.12% QoQ % 20.34% -15.71% 75.55% -35.03% 93.31% 62.82% - Horiz. % 364.10% 302.56% 358.97% 204.49% 314.74% 162.82% 100.00%
EPS 0.07 1.91 0.62 0.05 0.86 0.51 -0.20 - QoQ % -96.34% 208.06% 1,140.00% -94.19% 68.63% 355.00% - Horiz. % -35.00% -955.00% -310.00% -25.00% -430.00% -255.00% 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 0.2100 0.2100 0.1900 0.1835 0.1731 0.2058 0.1549 22.43% QoQ % 0.00% 10.53% 3.54% 6.01% -15.89% 32.86% - Horiz. % 135.57% 135.57% 122.66% 118.46% 111.75% 132.86% 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 0.7000 0.4900 0.4650 0.7450 2.2000 2.5800 1.1400 -
P/RPS 12.32 10.38 8.30 23.07 14.91 33.17 16.44 -17.45% QoQ % 18.69% 25.06% -64.02% 54.73% -55.05% 101.76% - Horiz. % 74.94% 63.14% 50.49% 140.33% 90.69% 201.76% 100.00%
P/EPS 1,021.53 25.69 74.41 1,532.35 85.63 166.36 -130.56 - QoQ % 3,876.37% -65.48% -95.14% 1,689.50% -48.53% 227.42% - Horiz. % -782.42% -19.68% -56.99% -1,173.67% -65.59% -127.42% 100.00%
EY 0.10 3.89 1.34 0.07 1.17 0.60 -0.77 - QoQ % -97.43% 190.30% 1,814.29% -94.02% 95.00% 177.92% - Horiz. % -12.99% -505.19% -174.03% -9.09% -151.95% -77.92% 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 3.33 2.33 2.45 4.01 4.23 4.10 1.65 59.50% QoQ % 42.92% -4.90% -38.90% -5.20% 3.17% 148.48% - Horiz. % 201.82% 141.21% 148.48% 243.03% 256.36% 248.48% 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 - 16/11/22 24/08/22 - 24/02/22 12/11/21 22/09/21 -
Price 0.6000 0.5850 0.4300 0.5400 0.6550 3.7500 2.6900 -
P/RPS 10.56 12.39 7.68 16.72 4.44 48.21 38.79 -57.90% QoQ % -14.77% 61.33% -54.07% 276.58% -90.79% 24.28% - Horiz. % 27.22% 31.94% 19.80% 43.10% 11.45% 124.28% 100.00%
P/EPS 875.60 30.67 68.81 1,110.70 25.49 241.81 -308.07 - QoQ % 2,754.91% -55.43% -93.80% 4,257.40% -89.46% 178.49% - Horiz. % -284.22% -9.96% -22.34% -360.53% -8.27% -78.49% 100.00%
EY 0.11 3.26 1.45 0.09 3.92 0.41 -0.32 - QoQ % -96.63% 124.83% 1,511.11% -97.70% 856.10% 228.12% - Horiz. % -34.38% -1,018.75% -453.13% -28.13% -1,225.00% -128.12% 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 2.86 2.79 2.26 2.90 1.26 5.95 3.90 -18.63% QoQ % 2.51% 23.45% -22.07% 130.16% -78.82% 52.56% - Horiz. % 73.33% 71.54% 57.95% 74.36% 32.31% 152.56% 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