[TALAMT] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
Revenue 16,258 17,705 23,642 24,174 4,058 30,463 25,736 -8.51% YoY % -8.17% -25.11% -2.20% 495.71% -86.68% 18.37% - Horiz. % 63.17% 68.79% 91.86% 93.93% 15.77% 118.37% 100.00%
PBT -5,706 3,500 -6,130 -22,833 -6,584 -10,347 -5,102 2.19% YoY % -263.03% 157.10% 73.15% -246.80% 36.37% -102.80% - Horiz. % 111.84% -68.60% 120.15% 447.53% 129.05% 202.80% 100.00%
Tax -26 -5,020 -7 0 6 -798 -511 -43.82% YoY % 99.48% -71,614.29% 0.00% 0.00% 100.75% -56.16% - Horiz. % 5.09% 982.39% 1.37% -0.00% -1.17% 156.16% 100.00%
NP -5,732 -1,520 -6,137 -22,833 -6,578 -11,145 -5,613 0.41% YoY % -277.11% 75.23% 73.12% -247.11% 40.98% -98.56% - Horiz. % 102.12% 27.08% 109.34% 406.79% 117.19% 198.56% 100.00%
NP to SH -5,713 -1,498 -6,121 -22,703 -6,428 -9,855 -5,462 0.87% YoY % -281.38% 75.53% 73.04% -253.19% 34.77% -80.43% - Horiz. % 104.60% 27.43% 112.07% 415.65% 117.69% 180.43% 100.00%
Tax Rate - % 143.43 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 21,990 19,225 29,779 47,007 10,636 41,608 31,349 -6.64% YoY % 14.38% -35.44% -36.65% 341.96% -74.44% 32.73% - Horiz. % 70.15% 61.33% 94.99% 149.95% 33.93% 132.73% 100.00%
Net Worth 259,704 276,017 281,597 361,869 382,903 358,499 384,227 -7.30% YoY % -5.91% -1.98% -22.18% -5.49% 6.81% -6.70% - Horiz. % 67.59% 71.84% 73.29% 94.18% 99.66% 93.30% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 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 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 259,704 276,017 281,597 361,869 382,903 358,499 384,227 -7.30% YoY % -5.91% -1.98% -22.18% -5.49% 6.81% -6.70% - Horiz. % 67.59% 71.84% 73.29% 94.18% 99.66% 93.30% 100.00%
NOSH 4,292,644 4,292,644 4,292,644 4,292,644 4,292,644 4,217,644 4,217,644 0.34% YoY % 0.00% 0.00% 0.00% 0.00% 1.78% 0.00% - Horiz. % 101.78% 101.78% 101.78% 101.78% 101.78% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
NP Margin -35.26 % -8.59 % -25.96 % -94.45 % -162.10 % -36.59 % -21.81 % 9.75% YoY % -310.48% 66.91% 72.51% 41.73% -343.02% -67.77% - Horiz. % 161.67% 39.39% 119.03% 433.06% 743.24% 167.77% 100.00%
ROE -2.20 % -0.54 % -2.17 % -6.27 % -1.68 % -2.75 % -1.42 % 8.85% YoY % -307.41% 75.12% 65.39% -273.21% 38.91% -93.66% - Horiz. % 154.93% 38.03% 152.82% 441.55% 118.31% 193.66% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
RPS 0.38 0.41 0.55 0.56 0.09 0.72 0.61 -8.76% YoY % -7.32% -25.45% -1.79% 522.22% -87.50% 18.03% - Horiz. % 62.30% 67.21% 90.16% 91.80% 14.75% 118.03% 100.00%
EPS -0.13 -0.03 -0.14 -0.53 -0.15 -0.23 -0.13 - YoY % -333.33% 78.57% 73.58% -253.33% 34.78% -76.92% - Horiz. % 100.00% 23.08% 107.69% 407.69% 115.38% 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 0.0605 0.0643 0.0656 0.0843 0.0892 0.0850 0.0911 -7.62% YoY % -5.91% -1.98% -22.18% -5.49% 4.94% -6.70% - Horiz. % 66.41% 70.58% 72.01% 92.54% 97.91% 93.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,295,279 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
RPS 0.38 0.41 0.55 0.56 0.09 0.71 0.60 -8.46% YoY % -7.32% -25.45% -1.79% 522.22% -87.32% 18.33% - Horiz. % 63.33% 68.33% 91.67% 93.33% 15.00% 118.33% 100.00%
EPS -0.13 -0.03 -0.14 -0.53 -0.15 -0.23 -0.13 - YoY % -333.33% 78.57% 73.58% -253.33% 34.78% -76.92% - Horiz. % 100.00% 23.08% 107.69% 407.69% 115.38% 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 0.0605 0.0643 0.0656 0.0842 0.0891 0.0835 0.0895 -7.30% YoY % -5.91% -1.98% -22.09% -5.50% 6.71% -6.70% - Horiz. % 67.60% 71.84% 73.30% 94.08% 99.55% 93.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 30/01/18 -
Price 0.0200 0.0200 0.0300 0.0200 0.0300 0.0250 0.0400 -
P/RPS 5.28 4.85 5.45 3.55 31.73 3.46 6.56 -4.12% YoY % 8.87% -11.01% 53.52% -88.81% 817.05% -47.26% - Horiz. % 80.49% 73.93% 83.08% 54.12% 483.69% 52.74% 100.00%
P/EPS -15.03 -57.31 -21.04 -3.78 -20.03 -10.70 -30.89 -13.02% YoY % 73.77% -172.39% -456.61% 81.13% -87.20% 65.36% - Horiz. % 48.66% 185.53% 68.11% 12.24% 64.84% 34.64% 100.00%
EY -6.65 -1.74 -4.75 -26.44 -4.99 -9.35 -3.24 14.94% YoY % -282.18% 63.37% 82.03% -429.86% 46.63% -188.58% - Horiz. % 205.25% 53.70% 146.60% 816.05% 154.01% 288.58% 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 0.33 0.31 0.46 0.24 0.34 0.29 0.44 -5.42% YoY % 6.45% -32.61% 91.67% -29.41% 17.24% -34.09% - Horiz. % 75.00% 70.45% 104.55% 54.55% 77.27% 65.91% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/01/20 31/01/19 31/01/18 CAGR
Date 30/05/23 30/05/22 - 30/06/20 17/03/20 29/03/19 30/03/18 -
Price 0.0150 0.0250 0.0250 0.0250 0.0200 0.0450 0.0350 -
P/RPS 3.96 6.06 4.54 4.44 21.16 6.23 5.74 -6.94% YoY % -34.65% 33.48% 2.25% -79.02% 239.65% 8.54% - Horiz. % 68.99% 105.57% 79.09% 77.35% 368.64% 108.54% 100.00%
P/EPS -11.27 -71.64 -17.53 -4.73 -13.36 -19.26 -27.03 -15.58% YoY % 84.27% -308.67% -270.61% 64.60% 30.63% 28.75% - Horiz. % 41.69% 265.04% 64.85% 17.50% 49.43% 71.25% 100.00%
EY -8.87 -1.40 -5.70 -21.16 -7.49 -5.19 -3.70 18.45% YoY % -533.57% 75.44% 73.06% -182.51% -44.32% -40.27% - Horiz. % 239.73% 37.84% 154.05% 571.89% 202.43% 140.27% 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 0.25 0.39 0.38 0.30 0.22 0.53 0.38 -7.79% YoY % -35.90% 2.63% 26.67% 36.36% -58.49% 39.47% - Horiz. % 65.79% 102.63% 100.00% 78.95% 57.89% 139.47% 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
TTB-Q4 (31-3-2022).pdf 
