[TAS] QoQ Cumulative Quarter Result on 28-Feb-2023 [#3]

Announcement Date
17-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 59.95%
YoY- 84.49%
View:
Show?
Cumulative Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 33,244 4,835 36,126 17,840 12,292 2,675 57,499 -30.57%
PBT 6,079 -46 16,829 -338 -1,039 -892 -799 -
Tax -1,644 -39 -1,553 -99 -52 140 -711 74.76%
NP 4,435 -85 15,276 -437 -1,091 -752 -1,510 -
-
NP to SH 4,435 -85 15,276 -437 -1,091 -752 -1,510 -
-
Tax Rate 27.04% - 9.23% - - - - -
Total Cost 28,809 4,920 20,850 18,277 13,383 3,427 59,009 -37.97%
-
Net Worth 97,871 95,134 95,222 91,178 90,519 90,935 93,155 3.34%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 1,788 - - - - - - -
Div Payout % 40.33% - - - - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 97,871 95,134 95,222 91,178 90,519 90,935 93,155 3.34%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 13.34% -1.76% 42.29% -2.45% -8.88% -28.11% -2.63% -
ROE 4.53% -0.09% 16.04% -0.48% -1.21% -0.83% -1.62% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 18.59 2.70 20.19 9.97 6.87 1.52 32.20 -30.64%
EPS 2.48 -0.05 8.54 -0.24 -0.61 -0.43 -0.86 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5472 0.5319 0.5321 0.5095 0.5059 0.5174 0.5217 3.22%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 18.47 2.69 20.07 9.91 6.83 1.49 31.94 -30.56%
EPS 2.46 -0.05 8.49 -0.24 -0.61 -0.42 -0.84 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5285 0.529 0.5065 0.5029 0.5052 0.5175 3.34%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.35 0.31 0.20 0.22 0.20 0.185 0.22 -
P/RPS 1.88 11.47 0.99 2.21 2.91 12.16 0.68 96.86%
P/EPS 14.12 -652.31 2.34 -90.09 -32.80 -43.24 -26.02 -
EY 7.08 -0.15 42.68 -1.11 -3.05 -2.31 -3.84 -
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.38 0.43 0.40 0.36 0.42 32.38%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 17/01/24 26/10/23 27/07/23 17/04/23 11/01/23 27/10/22 28/07/22 -
Price 0.485 0.38 0.20 0.205 0.19 0.19 0.18 -
P/RPS 2.61 14.06 0.99 2.06 2.77 12.48 0.56 178.75%
P/EPS 19.56 -799.60 2.34 -83.95 -31.16 -44.41 -21.29 -
EY 5.11 -0.13 42.68 -1.19 -3.21 -2.25 -4.70 -
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.71 0.38 0.40 0.38 0.37 0.35 86.19%

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