[TAGB] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -108.15%
YoY- -102.71%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 609,515 160,003 973,614 207,314 259,257 225,691 186,504 120.06%
PBT 105,751 8,987 328,914 14,958 74,505 33,299 59,609 46.49%
Tax -39,344 -894 -98,762 -20,938 -1,166 -3,227 -1,749 695.37%
NP 66,407 8,093 230,152 -5,980 73,339 30,072 57,860 9.61%
-
NP to SH 66,407 8,093 230,152 -5,980 73,339 30,072 57,860 9.61%
-
Tax Rate 37.20% 9.95% 30.03% 139.98% 1.56% 9.69% 2.93% -
Total Cost 543,108 151,910 743,462 213,294 185,918 195,619 128,644 160.98%
-
Net Worth 3,299,468 3,193,034 3,193,034 3,033,382 3,139,817 3,086,599 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,299,468 3,193,034 3,193,034 3,033,382 3,139,817 3,086,599 0 -
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.90% 5.06% 23.64% -2.88% 28.29% 13.32% 31.02% -
ROE 2.01% 0.25% 7.21% -0.20% 2.34% 0.97% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.45 3.01 18.30 3.90 4.87 4.24 3.50 120.21%
EPS 1.25 0.15 4.32 -0.11 1.38 0.57 1.09 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 0.57 0.59 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,321,724
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.45 3.01 18.30 3.90 4.87 4.24 3.50 120.21%
EPS 1.25 0.15 4.32 -0.11 1.38 0.57 1.09 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.60 0.57 0.59 0.58 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.285 0.32 0.295 0.355 0.37 0.32 0.365 -
P/RPS 2.49 10.64 1.61 9.11 7.59 7.55 10.41 -61.43%
P/EPS 22.84 210.42 6.82 -315.92 26.85 56.63 33.57 -22.62%
EY 4.38 0.48 14.66 -0.32 3.72 1.77 2.98 29.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.53 0.49 0.62 0.63 0.55 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 25/08/17 29/05/17 -
Price 0.265 0.30 0.305 0.355 0.355 0.40 0.345 -
P/RPS 2.31 9.98 1.67 9.11 7.29 9.43 9.84 -61.91%
P/EPS 21.24 197.27 7.05 -315.92 25.76 70.79 31.73 -23.45%
EY 4.71 0.51 14.18 -0.32 3.88 1.41 3.15 30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.51 0.62 0.60 0.69 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment