[TAS] YoY Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 28,409 9,617 4,912 3,347 6,172 15,765 11,707 15.91% YoY % 195.40% 95.79% 46.76% -45.77% -60.85% 34.66% - Horiz. % 242.67% 82.15% 41.96% 28.59% 52.72% 134.66% 100.00%
PBT 6,125 -146 -791 -2,198 -843 1,627 -1,418 - YoY % 4,295.21% 81.54% 64.01% -160.74% -151.81% 214.74% - Horiz. % -431.95% 10.30% 55.78% 155.01% 59.45% -114.74% 100.00%
Tax -1,605 -193 -6 4 -14 -341 -141 49.96% YoY % -731.61% -3,116.67% -250.00% 128.57% 95.89% -141.84% - Horiz. % 1,138.30% 136.88% 4.26% -2.84% 9.93% 241.84% 100.00%
NP 4,520 -339 -797 -2,194 -857 1,286 -1,559 - YoY % 1,433.33% 57.47% 63.67% -156.01% -166.64% 182.49% - Horiz. % -289.93% 21.74% 51.12% 140.73% 54.97% -82.49% 100.00%
NP to SH 4,520 -339 -797 -2,194 -857 1,286 -1,559 - YoY % 1,433.33% 57.47% 63.67% -156.01% -166.64% 182.49% - Horiz. % -289.93% 21.74% 51.12% 140.73% 54.97% -82.49% 100.00%
Tax Rate 26.20 % - % - % - % - % 20.96 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 23,889 9,956 5,709 5,541 7,029 14,479 13,266 10.30% YoY % 139.95% 74.39% 3.03% -21.17% -51.45% 9.14% - Horiz. % 180.08% 75.05% 43.03% 41.77% 52.99% 109.14% 100.00%
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90% YoY % 8.12% -1.74% 5.68% -46.17% 0.74% 0.21% - Horiz. % 61.01% 56.42% 57.43% 54.34% 100.95% 100.21% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 1,788 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 39.57 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90% YoY % 8.12% -1.74% 5.68% -46.17% 0.74% 0.21% - Horiz. % 61.01% 56.42% 57.43% 54.34% 100.95% 100.21% 100.00%
NOSH 178,858 178,928 174,809 175,433 175,597 175,597 175,597 0.31% YoY % -0.04% 2.36% -0.36% -0.09% 0.00% 0.00% - Horiz. % 101.86% 101.90% 99.55% 99.91% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 15.91 % -3.53 % -16.23 % -65.55 % -13.89 % 8.16 % -13.32 % - YoY % 550.71% 78.25% 75.24% -371.92% -270.22% 161.26% - Horiz. % -119.44% 26.50% 121.85% 492.12% 104.28% -61.26% 100.00%
ROE 4.62 % -0.37 % -0.87 % -2.52 % -0.53 % 0.80 % -0.97 % - YoY % 1,348.65% 57.47% 65.48% -375.47% -166.25% 182.47% - Horiz. % -476.29% 38.14% 89.69% 259.79% 54.64% -82.47% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 15.88 5.37 2.81 1.91 3.51 8.98 6.67 15.55% YoY % 195.72% 91.10% 47.12% -45.58% -60.91% 34.63% - Horiz. % 238.08% 80.51% 42.13% 28.64% 52.62% 134.63% 100.00%
EPS 2.53 -0.19 -0.46 -1.25 -0.49 0.73 -0.89 - YoY % 1,431.58% 58.70% 63.20% -155.10% -167.12% 182.02% - Horiz. % -284.27% 21.35% 51.69% 140.45% 55.06% -82.02% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.5472 0.5059 0.5270 0.4969 0.9223 0.9155 0.9136 -8.18% YoY % 8.16% -4.00% 6.06% -46.12% 0.74% 0.21% - Horiz. % 59.89% 55.37% 57.68% 54.39% 100.95% 100.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 15.78 5.34 2.73 1.86 3.43 8.76 6.50 15.92% YoY % 195.51% 95.60% 46.77% -45.77% -60.84% 34.77% - Horiz. % 242.77% 82.15% 42.00% 28.62% 52.77% 134.77% 100.00%
EPS 2.51 -0.19 -0.44 -1.22 -0.48 0.71 -0.87 - YoY % 1,421.05% 56.82% 63.93% -154.17% -167.61% 181.61% - Horiz. % -288.51% 21.84% 50.57% 140.23% 55.17% -81.61% 100.00%
DPS 0.99 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. % 100.00% - - - - - -
NAPS 0.5437 0.5029 0.5118 0.4843 0.8997 0.8931 0.8912 -7.90% YoY % 8.11% -1.74% 5.68% -46.17% 0.74% 0.21% - Horiz. % 61.01% 56.43% 57.43% 54.34% 100.95% 100.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.3500 0.2000 0.2800 0.1900 0.2350 0.2200 0.3200 -
P/RPS 2.20 3.72 9.96 9.96 6.69 2.45 4.80 -12.19% YoY % -40.86% -62.65% 0.00% 48.88% 173.06% -48.96% - Horiz. % 45.83% 77.50% 207.50% 207.50% 139.38% 51.04% 100.00%
P/EPS 13.85 -105.56 -61.41 -15.19 -48.15 30.04 -36.04 - YoY % 113.12% -71.89% -304.28% 68.45% -260.29% 183.35% - Horiz. % -38.43% 292.90% 170.39% 42.15% 133.60% -83.35% 100.00%
EY 7.22 -0.95 -1.63 -6.58 -2.08 3.33 -2.77 - YoY % 860.00% 41.72% 75.23% -216.35% -162.46% 220.22% - Horiz. % -260.65% 34.30% 58.84% 237.55% 75.09% -120.22% 100.00%
DY 2.86 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. % 100.00% - - - - - -
P/NAPS 0.64 0.40 0.53 0.38 0.25 0.24 0.35 10.58% YoY % 60.00% -24.53% 39.47% 52.00% 4.17% -31.43% - Horiz. % 182.86% 114.29% 151.43% 108.57% 71.43% 68.57% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 17/01/24 11/01/23 17/01/22 25/01/21 16/01/20 17/01/19 24/01/18 -
Price 0.4850 0.1900 0.2500 0.2350 0.3250 0.2150 0.3350 -
P/RPS 3.05 3.54 8.90 12.32 9.25 2.39 5.02 -7.97% YoY % -13.84% -60.22% -27.76% 33.19% 287.03% -52.39% - Horiz. % 60.76% 70.52% 177.29% 245.42% 184.26% 47.61% 100.00%
P/EPS 19.19 -100.28 -54.83 -18.79 -66.59 29.36 -37.73 - YoY % 119.14% -82.89% -191.80% 71.78% -326.81% 177.82% - Horiz. % -50.86% 265.78% 145.32% 49.80% 176.49% -77.82% 100.00%
EY 5.21 -1.00 -1.82 -5.32 -1.50 3.41 -2.65 - YoY % 621.00% 45.05% 65.79% -254.67% -143.99% 228.68% - Horiz. % -196.60% 37.74% 68.68% 200.75% 56.60% -128.68% 100.00%
DY 2.06 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. % 100.00% - - - - - -
P/NAPS 0.89 0.38 0.47 0.47 0.35 0.23 0.37 15.75% YoY % 134.21% -19.15% 0.00% 34.29% 52.17% -37.84% - Horiz. % 240.54% 102.70% 127.03% 127.03% 94.59% 62.16% 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-2nd Quarter Announcement-30.11.2022.pdf 
