[TFP] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 784 2,858 746 16,803 16,902 27,658 13,250 -35.27% YoY % -72.57% 283.11% -95.56% -0.59% -38.89% 108.74% - Horiz. % 5.92% 21.57% 5.63% 126.82% 127.56% 208.74% 100.00%
PBT -1,491 -2,235 -853 -389 -529 408 173 - YoY % 33.29% -162.02% -119.28% 26.47% -229.66% 135.84% - Horiz. % -861.85% -1,291.91% -493.06% -224.86% -305.78% 235.84% 100.00%
Tax -124 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -1,615 -2,235 -853 -389 -529 408 173 - YoY % 27.74% -162.02% -119.28% 26.47% -229.66% 135.84% - Horiz. % -933.53% -1,291.91% -493.06% -224.86% -305.78% 235.84% 100.00%
NP to SH -1,599 -2,210 -852 -382 -505 469 262 - YoY % 27.65% -159.39% -123.04% 24.36% -207.68% 79.01% - Horiz. % -610.31% -843.51% -325.19% -145.80% -192.75% 179.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,399 5,093 1,599 17,192 17,431 27,250 13,077 -22.96% YoY % -52.90% 218.51% -90.70% -1.37% -36.03% 108.38% - Horiz. % 18.35% 38.95% 12.23% 131.47% 133.30% 208.38% 100.00%
Net Worth 1,005,505 14,306 7,724 7,964 11,175 12,303 16,389 88.36% YoY % 6,928.25% 85.21% -3.01% -28.73% -9.17% -24.93% - Horiz. % 6,134.93% 87.29% 47.13% 48.59% 68.19% 75.07% 100.00%
Dividend 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,005,505 14,306 7,724 7,964 11,175 12,303 16,389 88.36% YoY % 6,928.25% 85.21% -3.01% -28.73% -9.17% -24.93% - Horiz. % 6,134.93% 87.29% 47.13% 48.59% 68.19% 75.07% 100.00%
NOSH 584,596 533,829 209,339 206,334 205,059 205,060 204,873 17.50% YoY % 9.51% 155.01% 1.46% 0.62% -0.00% 0.09% - Horiz. % 285.35% 260.57% 102.18% 100.71% 100.09% 100.09% 100.00%
Ratio Analysis 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -205.99 % -78.20 % -114.34 % -2.32 % -3.13 % 1.48 % 1.31 % - YoY % -163.41% 31.61% -4,828.45% 25.88% -311.49% 12.98% - Horiz. % -15,724.43% -5,969.47% -8,728.24% -177.10% -238.93% 112.98% 100.00%
ROE -0.16 % -15.45 % -11.03 % -4.80 % -4.52 % 3.81 % 1.60 % - YoY % 98.96% -40.07% -129.79% -6.19% -218.64% 138.12% - Horiz. % -10.00% -965.62% -689.38% -300.00% -282.50% 238.12% 100.00%
Per Share 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.13 0.54 0.36 8.14 8.24 13.49 6.47 -45.17% YoY % -75.93% 50.00% -95.58% -1.21% -38.92% 108.50% - Horiz. % 2.01% 8.35% 5.56% 125.81% 127.36% 208.50% 100.00%
EPS -0.27 -0.41 -0.41 -0.19 -0.25 0.23 0.13 - YoY % 34.15% 0.00% -115.79% 24.00% -208.70% 76.92% - Horiz. % -207.69% -315.38% -315.38% -146.15% -192.31% 176.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7200 0.0268 0.0369 0.0386 0.0545 0.0600 0.0800 60.31% YoY % 6,317.91% -27.37% -4.40% -29.17% -9.17% -25.00% - Horiz. % 2,150.00% 33.50% 46.12% 48.25% 68.12% 75.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 585,874 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 0.13 0.49 0.13 2.87 2.88 4.72 2.26 -35.55% YoY % -73.47% 276.92% -95.47% -0.35% -38.98% 108.85% - Horiz. % 5.75% 21.68% 5.75% 126.99% 127.43% 208.85% 100.00%
EPS -0.27 -0.38 -0.15 -0.07 -0.09 0.08 0.04 - YoY % 28.95% -153.33% -114.29% 22.22% -212.50% 100.00% - Horiz. % -675.00% -950.00% -375.00% -175.00% -225.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.7162 0.0244 0.0132 0.0136 0.0191 0.0210 0.0280 88.33% YoY % 6,933.61% 84.85% -2.94% -28.80% -9.05% -25.00% - Horiz. % 6,129.29% 87.14% 47.14% 48.57% 68.21% 75.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 31/03/23 31/03/22 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.0600 0.1100 0.1250 0.0800 0.1450 0.1700 0.1400 -
P/RPS 44.74 20.55 35.08 0.98 1.76 1.26 2.16 59.39% YoY % 117.71% -41.42% 3,479.59% -44.32% 39.68% -41.67% - Horiz. % 2,071.30% 951.39% 1,624.07% 45.37% 81.48% 58.33% 100.00%
P/EPS -21.94 -26.57 -30.71 -43.21 -58.88 74.33 109.47 - YoY % 17.43% 13.48% 28.93% 26.61% -179.21% -32.10% - Horiz. % -20.04% -24.27% -28.05% -39.47% -53.79% 67.90% 100.00%
EY -4.56 -3.76 -3.26 -2.31 -1.70 1.35 0.91 - YoY % -21.28% -15.34% -41.13% -35.88% -225.93% 48.35% - Horiz. % -501.10% -413.19% -358.24% -253.85% -186.81% 148.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.03 4.10 3.39 2.07 2.66 2.83 1.75 -46.50% YoY % -99.27% 20.94% 63.77% -22.18% -6.01% 61.71% - Horiz. % 1.71% 234.29% 193.71% 118.29% 152.00% 161.71% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date - 30/05/22 30/11/20 20/11/19 22/11/18 22/11/17 17/11/16 -
Price 0.0600 0.0950 0.1300 0.0750 0.1100 0.1450 0.1350 -
P/RPS 44.74 17.74 36.48 0.92 1.33 1.08 2.09 60.20% YoY % 152.20% -51.37% 3,865.22% -30.83% 23.15% -48.33% - Horiz. % 2,140.67% 848.80% 1,745.45% 44.02% 63.64% 51.67% 100.00%
P/EPS -21.94 -22.95 -31.94 -40.51 -44.67 63.40 105.56 - YoY % 4.40% 28.15% 21.16% 9.31% -170.46% -39.94% - Horiz. % -20.78% -21.74% -30.26% -38.38% -42.32% 60.06% 100.00%
EY -4.56 -4.36 -3.13 -2.47 -2.24 1.58 0.95 - YoY % -4.59% -39.30% -26.72% -10.27% -241.77% 66.32% - Horiz. % -480.00% -458.95% -329.47% -260.00% -235.79% 166.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.03 3.54 3.52 1.94 2.02 2.42 1.69 -46.21% YoY % -99.15% 0.57% 81.44% -3.96% -16.53% 43.20% - Horiz. % 1.78% 209.47% 208.28% 114.79% 119.53% 143.20% 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