[TAS] YoY Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 18,285 35,057 12,100 1,687 3,401 18,925 1,846 46.52% YoY % -47.84% 189.73% 617.25% -50.40% -82.03% 925.19% - Horiz. % 990.52% 1,899.08% 655.47% 91.39% 184.24% 1,025.19% 100.00%
PBT 17,167 1,690 1,891 -69,366 3,702 352 -14,859 - YoY % 915.80% -10.63% 102.73% -1,973.74% 951.70% 102.37% - Horiz. % -115.53% -11.37% -12.73% 466.83% -24.91% -2.37% 100.00%
Tax -1,454 -383 -686 159 -701 367 169 - YoY % -279.63% 44.17% -531.45% 122.68% -291.01% 117.16% - Horiz. % -860.35% -226.63% -405.92% 94.08% -414.79% 217.16% 100.00%
NP 15,713 1,307 1,205 -69,207 3,001 719 -14,690 - YoY % 1,102.22% 8.46% 101.74% -2,406.13% 317.39% 104.89% - Horiz. % -106.96% -8.90% -8.20% 471.12% -20.43% -4.89% 100.00%
NP to SH 15,713 1,307 1,205 -69,207 3,001 719 -14,690 - YoY % 1,102.22% 8.46% 101.74% -2,406.13% 317.39% 104.89% - Horiz. % -106.96% -8.90% -8.20% 471.12% -20.43% -4.89% 100.00%
Tax Rate 8.47 % 22.66 % 36.28 % - % 18.94 % -104.26 % - % - YoY % -62.62% -37.54% 0.00% 0.00% 118.17% 0.00% - Horiz. % -8.12% -21.73% -34.80% 0.00% -18.17% 100.00% -
Total Cost 2,572 33,750 10,895 70,894 400 18,206 16,536 -26.66% YoY % -92.38% 209.78% -84.63% 17,623.50% -97.80% 10.10% - Horiz. % 15.55% 204.10% 65.89% 428.73% 2.42% 110.10% 100.00%
Net Worth 95,222 93,155 93,015 85,839 162,444 160,214 160,723 -8.35% YoY % 2.22% 0.15% 8.36% -47.16% 1.39% -0.32% - Horiz. % 59.25% 57.96% 57.87% 53.41% 101.07% 99.68% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 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 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 95,222 93,155 93,015 85,839 162,444 160,214 160,723 -8.35% YoY % 2.22% 0.15% 8.36% -47.16% 1.39% -0.32% - Horiz. % 59.25% 57.96% 57.87% 53.41% 101.07% 99.68% 100.00%
NOSH 178,956 178,562 174,809 175,433 175,597 175,597 175,597 0.32% YoY % 0.22% 2.15% -0.36% -0.09% 0.00% 0.00% - Horiz. % 101.91% 101.69% 99.55% 99.91% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 85.93 % 3.73 % 9.96 % -4,102.37 % 88.24 % 3.80 % -795.77 % - YoY % 2,203.75% -62.55% 100.24% -4,749.10% 2,222.11% 100.48% - Horiz. % -10.80% -0.47% -1.25% 515.52% -11.09% -0.48% 100.00%
ROE 16.50 % 1.40 % 1.30 % -80.62 % 1.85 % 0.45 % -9.14 % - YoY % 1,078.57% 7.69% 101.61% -4,457.84% 311.11% 104.92% - Horiz. % -180.53% -15.32% -14.22% 882.06% -20.24% -4.92% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 10.22 19.63 6.92 0.96 1.94 10.78 1.05 46.09% YoY % -47.94% 183.67% 620.83% -50.52% -82.00% 926.67% - Horiz. % 973.33% 1,869.52% 659.05% 91.43% 184.76% 1,026.67% 100.00%
EPS 8.78 0.73 0.69 -39.45 1.71 0.41 -8.37 - YoY % 1,102.74% 5.80% 101.75% -2,407.02% 317.07% 104.90% - Horiz. % -104.90% -8.72% -8.24% 471.33% -20.43% -4.90% 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 0.5321 0.5217 0.5321 0.4893 0.9251 0.9124 0.9153 -8.64% YoY % 1.99% -1.95% 8.75% -47.11% 1.39% -0.32% - Horiz. % 58.13% 57.00% 58.13% 53.46% 101.07% 99.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 10.16 19.48 6.72 0.94 1.89 10.51 1.03 46.42% YoY % -47.84% 189.88% 614.89% -50.26% -82.02% 920.39% - Horiz. % 986.41% 1,891.26% 652.43% 91.26% 183.50% 1,020.39% 100.00%
EPS 8.73 0.73 0.67 -38.45 1.67 0.40 -8.16 - YoY % 1,095.89% 8.96% 101.74% -2,402.40% 317.50% 104.90% - Horiz. % -106.99% -8.95% -8.21% 471.20% -20.47% -4.90% 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 0.5290 0.5175 0.5167 0.4769 0.9025 0.8901 0.8929 -8.35% YoY % 2.22% 0.15% 8.35% -47.16% 1.39% -0.31% - Horiz. % 59.25% 57.96% 57.87% 53.41% 101.08% 99.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 0.2000 0.2200 0.3700 0.2400 0.2350 0.2750 0.3400 -
P/RPS 1.96 1.12 5.35 24.96 12.13 2.55 32.34 -37.31% YoY % 75.00% -79.07% -78.57% 105.77% 375.69% -92.12% - Horiz. % 6.06% 3.46% 16.54% 77.18% 37.51% 7.88% 100.00%
P/EPS 2.28 30.06 53.68 -0.61 13.75 67.16 -4.06 - YoY % -92.42% -44.00% 8,900.00% -104.44% -79.53% 1,754.19% - Horiz. % -56.16% -740.39% -1,322.17% 15.02% -338.67% -1,654.19% 100.00%
EY 43.90 3.33 1.86 -164.37 7.27 1.49 -24.61 - YoY % 1,218.32% 79.03% 101.13% -2,360.94% 387.92% 106.05% - Horiz. % -178.38% -13.53% -7.56% 667.90% -29.54% -6.05% 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 0.38 0.42 0.70 0.49 0.25 0.30 0.37 0.45% YoY % -9.52% -40.00% 42.86% 96.00% -16.67% -18.92% - Horiz. % 102.70% 113.51% 189.19% 132.43% 67.57% 81.08% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date - 28/07/22 27/08/21 30/07/20 29/07/19 01/08/18 20/07/17 -
Price 0.2000 0.1800 0.3250 0.1950 0.2600 0.2650 0.3050 -
P/RPS 1.96 0.92 4.70 20.28 13.42 2.46 29.01 -36.17% YoY % 113.04% -80.43% -76.82% 51.12% 445.53% -91.52% - Horiz. % 6.76% 3.17% 16.20% 69.91% 46.26% 8.48% 100.00%
P/EPS 2.28 24.59 47.15 -0.49 15.21 64.72 -3.65 - YoY % -90.73% -47.85% 9,722.45% -103.22% -76.50% 1,873.15% - Horiz. % -62.47% -673.70% -1,291.78% 13.42% -416.71% -1,773.15% 100.00%
EY 43.90 4.07 2.12 -202.30 6.57 1.55 -27.43 - YoY % 978.62% 91.98% 101.05% -3,179.15% 323.87% 105.65% - Horiz. % -160.04% -14.84% -7.73% 737.51% -23.95% -5.65% 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 0.38 0.35 0.61 0.40 0.28 0.29 0.33 2.38% YoY % 8.57% -42.62% 52.50% 42.86% -3.45% -12.12% - Horiz. % 115.15% 106.06% 184.85% 121.21% 84.85% 87.88% 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-4th Quarter Announcement-31.05.2022.pdf 
