[TROP] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 52.91%
YoY- 94.81%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,165,100 1,514,462 1,498,666 1,442,484 1,026,924 1,014,488 1,008,485 10.09%
PBT 89,024 -98,115 35,401 5,202 3,192 -400,878 -122,625 -
Tax -66,152 -41,088 -14,665 32,776 8,816 6,117 -3,622 592.30%
NP 22,872 -139,203 20,736 37,978 12,008 -394,761 -126,248 -
-
NP to SH -36,324 -174,188 -20,353 -9,858 -20,936 -429,138 -161,618 -63.00%
-
Tax Rate 74.31% - 41.43% -630.07% -276.19% - - -
Total Cost 1,142,228 1,653,665 1,477,930 1,404,506 1,014,916 1,409,249 1,134,733 0.43%
-
Net Worth 4,283,380 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 -11.01%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 4,283,380 4,138,844 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 -11.01%
NOSH 2,297,938 2,297,938 2,297,938 2,160,261 2,143,861 1,998,861 1,998,861 9.73%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.96% -9.19% 1.38% 2.63% 1.17% -38.91% -12.52% -
ROE -0.85% -4.21% -0.47% -0.25% -0.51% -11.05% -3.17% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 51.41 69.52 68.55 71.12 50.35 56.67 46.04 7.62%
EPS -1.60 -8.01 -0.95 -0.48 -1.04 -24.37 -9.56 -69.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 1.97 1.97 2.02 2.17 2.33 -13.01%
Adjusted Per Share Value based on latest NOSH - 2,160,261
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 50.70 65.91 65.22 62.77 44.69 44.15 43.89 10.08%
EPS -1.58 -7.58 -0.89 -0.43 -0.91 -18.67 -7.03 -63.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.864 1.8011 1.8743 1.7388 1.7927 1.6906 2.2209 -11.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.22 1.30 1.30 1.34 1.46 1.28 1.22 -
P/RPS 2.37 1.87 1.90 1.88 2.90 2.26 2.65 -7.16%
P/EPS -76.12 -16.26 -139.64 -275.69 -142.22 -5.34 -16.53 176.53%
EY -1.31 -6.15 -0.72 -0.36 -0.70 -18.73 -6.05 -63.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.66 0.68 0.72 0.59 0.52 16.02%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 27/02/24 28/11/23 29/08/23 29/05/23 28/02/23 24/11/22 -
Price 1.47 1.26 1.21 1.19 1.33 1.42 1.41 -
P/RPS 2.86 1.81 1.77 1.67 2.64 2.51 3.06 -4.40%
P/EPS -91.72 -15.76 -129.98 -244.83 -129.56 -5.92 -19.11 184.26%
EY -1.09 -6.35 -0.77 -0.41 -0.77 -16.88 -5.23 -64.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 0.61 0.60 0.66 0.65 0.61 17.79%

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