[TASCO] YoY Quarter Result on 2022-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 253,192 453,558 290,050 178,565 180,402 181,635 156,959 8.29% YoY % -44.18% 56.37% 62.43% -1.02% -0.68% 15.72% - Horiz. % 161.31% 288.97% 184.79% 113.77% 114.94% 115.72% 100.00%
PBT 18,429 32,917 21,374 5,229 1,921 6,768 9,502 11.67% YoY % -44.01% 54.00% 308.76% 172.20% -71.62% -28.77% - Horiz. % 193.95% 346.42% 224.94% 55.03% 20.22% 71.23% 100.00%
Tax -3,458 -8,018 -5,199 -1,823 -531 -1,600 -2,391 6.34% YoY % 56.87% -54.22% -185.19% -243.31% 66.81% 33.08% - Horiz. % 144.63% 335.34% 217.44% 76.24% 22.21% 66.92% 100.00%
NP 14,971 24,899 16,175 3,406 1,390 5,168 7,111 13.20% YoY % -39.87% 53.94% 374.90% 145.04% -73.10% -27.32% - Horiz. % 210.53% 350.15% 227.46% 47.90% 19.55% 72.68% 100.00%
NP to SH 14,220 24,433 15,766 2,636 1,282 5,071 7,044 12.41% YoY % -41.80% 54.97% 498.10% 105.62% -74.72% -28.01% - Horiz. % 201.87% 346.86% 223.82% 37.42% 18.20% 71.99% 100.00%
Tax Rate 18.76 % 24.36 % 24.32 % 34.86 % 27.64 % 23.64 % 25.16 % -4.77% YoY % -22.99% 0.16% -30.24% 26.12% 16.92% -6.04% - Horiz. % 74.56% 96.82% 96.66% 138.55% 109.86% 93.96% 100.00%
Total Cost 238,221 428,659 273,875 175,159 179,012 176,467 149,848 8.03% YoY % -44.43% 56.52% 56.36% -2.15% 1.44% 17.76% - Horiz. % 158.98% 286.06% 182.77% 116.89% 119.46% 117.76% 100.00%
Net Worth 584,000 528,000 471,999 434,000 428,000 364,000 348,000 9.01% YoY % 10.61% 11.86% 8.76% 1.40% 17.58% 4.60% - Horiz. % 167.82% 151.72% 135.63% 124.71% 122.99% 104.60% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 12,000 - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 49.11 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 584,000 528,000 471,999 434,000 428,000 364,000 348,000 9.01% YoY % 10.61% 11.86% 8.76% 1.40% 17.58% 4.60% - Horiz. % 167.82% 151.72% 135.63% 124.71% 122.99% 104.60% 100.00%
NOSH 800,000 800,000 800,000 200,000 200,000 200,000 200,000 25.98% YoY % 0.00% 0.00% 300.00% 0.00% 0.00% 0.00% - Horiz. % 400.00% 400.00% 400.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.91 % 5.49 % 5.58 % 1.91 % 0.77 % 2.85 % 4.53 % 4.53% YoY % 7.65% -1.61% 192.15% 148.05% -72.98% -37.09% - Horiz. % 130.46% 121.19% 123.18% 42.16% 17.00% 62.91% 100.00%
ROE 2.43 % 4.63 % 3.34 % 0.61 % 0.30 % 1.39 % 2.02 % 3.13% YoY % -47.52% 38.62% 447.54% 103.33% -78.42% -31.19% - Horiz. % 120.30% 229.21% 165.35% 30.20% 14.85% 68.81% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 31.65 56.69 36.26 89.28 90.20 90.82 78.48 -14.04% YoY % -44.17% 56.34% -59.39% -1.02% -0.68% 15.72% - Horiz. % 40.33% 72.23% 46.20% 113.76% 114.93% 115.72% 100.00%
EPS 1.78 3.05 1.97 1.32 0.64 2.54 3.52 -10.74% YoY % -41.64% 54.82% 49.24% 106.25% -74.80% -27.84% - Horiz. % 50.57% 86.65% 55.97% 37.50% 18.18% 72.16% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7300 0.6600 0.5900 2.1700 2.1400 1.8200 1.7400 -13.47% YoY % 10.61% 11.86% -72.81% 1.40% 17.58% 4.60% - Horiz. % 41.95% 37.93% 33.91% 124.71% 122.99% 104.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,000 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 31.65 56.69 36.26 22.32 22.55 22.70 19.62 8.29% YoY % -44.17% 56.34% 62.46% -1.02% -0.66% 15.70% - Horiz. % 161.31% 288.94% 184.81% 113.76% 114.93% 115.70% 100.00%
EPS 1.78 3.05 1.97 0.33 0.16 0.63 0.88 12.45% YoY % -41.64% 54.82% 496.97% 106.25% -74.60% -28.41% - Horiz. % 202.27% 346.59% 223.86% 37.50% 18.18% 71.59% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.7300 0.6600 0.5900 0.5425 0.5350 0.4550 0.4350 9.01% YoY % 10.61% 11.86% 8.76% 1.40% 17.58% 4.60% - Horiz. % 167.82% 151.72% 135.63% 124.71% 122.99% 104.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.8300 0.9500 1.0500 0.9050 1.3300 1.7000 2.4000 -
P/RPS 2.62 1.68 2.90 1.01 1.47 1.87 3.06 -2.55% YoY % 55.95% -42.07% 187.13% -31.29% -21.39% -38.89% - Horiz. % 85.62% 54.90% 94.77% 33.01% 48.04% 61.11% 100.00%
P/EPS 46.69 31.11 53.28 68.66 207.49 67.05 68.14 -6.10% YoY % 50.08% -41.61% -22.40% -66.91% 209.46% -1.60% - Horiz. % 68.52% 45.66% 78.19% 100.76% 304.51% 98.40% 100.00%
EY 2.14 3.21 1.88 1.46 0.48 1.49 1.47 6.46% YoY % -33.33% 70.74% 28.77% 204.17% -67.79% 1.36% - Horiz. % 145.58% 218.37% 127.89% 99.32% 32.65% 101.36% 100.00%
DY 0.00 1.58 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.14 1.44 1.78 0.42 0.62 0.93 1.38 -3.13% YoY % -20.83% -19.10% 323.81% -32.26% -33.33% -32.61% - Horiz. % 82.61% 104.35% 128.99% 30.43% 44.93% 67.39% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date - 26/07/22 29/07/21 26/08/20 22/08/19 16/08/18 17/08/17 -
Price 0.8350 0.9300 1.0300 0.8500 1.2000 1.7200 2.4500 -
P/RPS 2.64 1.64 2.84 0.95 1.33 1.89 3.12 -2.74% YoY % 60.98% -42.25% 198.95% -28.57% -29.63% -39.42% - Horiz. % 84.62% 52.56% 91.03% 30.45% 42.63% 60.58% 100.00%
P/EPS 46.98 30.45 52.26 64.49 187.21 67.84 69.56 -6.33% YoY % 54.29% -41.73% -18.96% -65.55% 175.96% -2.47% - Horiz. % 67.54% 43.78% 75.13% 92.71% 269.13% 97.53% 100.00%
EY 2.13 3.28 1.91 1.55 0.53 1.47 1.44 6.74% YoY % -35.06% 71.73% 23.23% 192.45% -63.95% 2.08% - Horiz. % 147.92% 227.78% 132.64% 107.64% 36.81% 102.08% 100.00%
DY 0.00 1.61 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.14 1.41 1.75 0.39 0.56 0.95 1.41 -3.48% YoY % -19.15% -19.43% 348.72% -30.36% -41.05% -32.62% - Horiz. % 80.85% 100.00% 124.11% 27.66% 39.72% 67.38% 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