[TAS] QoQ Annualized Quarter Result on 31-May-2020 [#4]

Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-May-2020 [#4]
Profit Trend
QoQ- -834.63%
YoY- -1986.29%
View:
Show?
Annualized Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Revenue 30,404 13,062 12,736 16,182 19,328 19,328 26,014 13.29%
PBT 1,270 -7,760 -6,728 -75,220 -7,806 -7,806 -552 -
Tax -345 -68 -152 -24 -244 -244 -398 -10.80%
NP 925 -7,828 -6,880 -75,244 -8,050 -8,050 -950 -
-
NP to SH 925 -7,828 -6,880 -75,244 -8,050 -8,050 -950 -
-
Tax Rate 27.17% - - - - - - -
Total Cost 29,478 20,890 19,616 91,426 27,378 27,378 26,964 7.39%
-
Net Worth 92,172 87,172 87,593 85,839 156,421 0 161,953 -36.31%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Net Worth 92,172 87,172 87,593 85,839 156,421 0 161,953 -36.31%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
NP Margin 3.04% -59.93% -54.02% -464.99% -41.65% -41.65% -3.65% -
ROE 1.00% -8.98% -7.85% -87.66% -5.15% 0.00% -0.59% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 17.33 7.45 7.26 9.22 11.01 11.02 14.81 13.40%
EPS 0.53 -4.46 -3.92 -42.89 -4.59 -4.59 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5254 0.4969 0.4993 0.4893 0.8908 0.00 0.9223 -36.26%
Adjusted Per Share Value based on latest NOSH - 180,002
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
RPS 16.89 7.26 7.08 8.99 10.74 10.74 14.45 13.30%
EPS 0.51 -4.35 -3.82 -41.80 -4.47 -4.47 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.4843 0.4866 0.4769 0.869 0.00 0.8997 -36.30%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 -
Price 0.24 0.19 0.21 0.24 0.26 0.26 0.235 -
P/RPS 1.38 2.55 2.89 2.60 2.36 2.36 1.59 -10.71%
P/EPS 45.50 -4.26 -5.35 -0.56 -5.67 -5.67 -43.44 -
EY 2.20 -23.48 -18.67 -178.71 -17.63 -17.65 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.42 0.49 0.29 0.00 0.25 62.91%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 CAGR
Date 22/04/21 25/01/21 22/10/20 30/07/20 23/06/20 - 16/01/20 -
Price 0.27 0.235 0.19 0.195 0.235 0.00 0.325 -
P/RPS 1.56 3.16 2.62 2.11 2.14 0.00 2.19 -23.77%
P/EPS 51.19 -5.27 -4.84 -0.45 -5.13 0.00 -60.07 -
EY 1.95 -18.99 -20.64 -219.95 -19.51 0.00 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.38 0.40 0.26 0.00 0.35 35.16%

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