[TFP] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 53.47%
YoY- 19.75%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,880 3,794 4,124 5,860 9,166 9,708 7,178 -33.71%
PBT -4,523 -5,846 -5,788 -4,748 -10,105 -9,006 7,386 -
Tax -45 -165 0 0 -36 -12 -14,786 -97.92%
NP -4,568 -6,012 -5,788 -4,748 -10,141 -9,018 -7,399 -27.55%
-
NP to SH -4,423 -5,921 -5,684 -4,644 -9,980 -8,888 -7,285 -28.36%
-
Tax Rate - - - - - - 200.19% -
Total Cost 8,448 9,806 9,912 10,608 19,307 18,726 14,577 -30.55%
-
Net Worth 999,659 1,005,505 1,163,346 1,332,878 1,352,936 14,306 16,555 1450.75%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 999,659 1,005,505 1,163,346 1,332,878 1,352,936 14,306 16,555 1450.75%
NOSH 585,874 585,874 585,874 585,874 585,874 585,179 584,579 0.14%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -117.73% -158.43% -140.35% -81.02% -110.64% -92.89% -103.09% -
ROE -0.44% -0.59% -0.49% -0.35% -0.74% -62.13% -44.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.66 0.65 0.71 1.00 1.69 1.82 1.33 -37.40%
EPS -0.76 -1.01 -0.98 -0.80 -1.84 -1.66 -1.35 -31.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.72 1.99 2.28 2.49 0.0268 0.0307 1369.27%
Adjusted Per Share Value based on latest NOSH - 585,874
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.62 0.60 0.66 0.93 1.46 1.54 1.14 -33.44%
EPS -0.70 -0.94 -0.90 -0.74 -1.59 -1.41 -1.16 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5896 1.5989 1.8499 2.1195 2.1513 0.0227 0.0263 1451.73%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.055 0.06 0.065 0.05 0.075 0.11 0.105 -
P/RPS 8.29 9.24 9.21 4.99 4.45 6.05 7.89 3.36%
P/EPS -7.27 -5.92 -6.69 -6.29 -4.08 -6.61 -7.77 -4.34%
EY -13.76 -16.88 -14.96 -15.89 -24.49 -15.14 -12.87 4.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.03 0.02 0.03 4.10 3.42 -95.78%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 27/02/23 30/11/22 30/08/22 30/05/22 25/02/22 -
Price 0.055 0.06 0.075 0.06 0.065 0.095 0.10 -
P/RPS 8.29 9.24 10.63 5.99 3.85 5.22 7.51 6.82%
P/EPS -7.27 -5.92 -7.71 -7.55 -3.54 -5.71 -7.40 -1.17%
EY -13.76 -16.88 -12.96 -13.24 -28.26 -17.53 -13.51 1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.03 0.04 0.03 0.03 3.54 3.26 -95.64%

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