[TAS] QoQ Cumulative Quarter Result on 31-Aug-2020 [#1]

Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 97.71%
YoY- -551.44%
View:
Show?
Cumulative Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Revenue 34,903 22,803 6,531 3,184 16,182 14,496 14,496 101.43%
PBT 2,844 953 -3,880 -1,682 -75,220 -5,855 -5,855 -
Tax -945 -259 -34 -38 -24 -183 -183 270.00%
NP 1,899 694 -3,914 -1,720 -75,244 -6,038 -6,038 -
-
NP to SH 1,899 694 -3,914 -1,720 -75,244 -6,038 -6,038 -
-
Tax Rate 33.23% 27.18% - - - - - -
Total Cost 33,004 22,109 10,445 4,904 91,426 20,534 20,534 45.96%
-
Net Worth 93,015 92,172 87,172 87,593 85,839 156,421 0 -
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Net Worth 93,015 92,172 87,172 87,593 85,839 156,421 0 -
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
NP Margin 5.44% 3.04% -59.93% -54.02% -464.99% -41.65% -41.65% -
ROE 2.04% 0.75% -4.49% -1.96% -87.66% -3.86% 0.00% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
RPS 19.97 13.00 3.72 1.81 9.22 8.26 8.26 102.09%
EPS 1.09 0.40 -2.23 -0.98 -42.89 -3.44 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5321 0.5254 0.4969 0.4993 0.4893 0.8908 0.00 -
Adjusted Per Share Value based on latest NOSH - 180,002
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
RPS 19.39 12.67 3.63 1.77 8.99 8.05 8.05 101.49%
EPS 1.05 0.39 -2.17 -0.96 -41.80 -3.35 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5167 0.5121 0.4843 0.4866 0.4769 0.869 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 -
Price 0.37 0.24 0.19 0.21 0.24 0.26 0.26 -
P/RPS 1.85 1.85 5.10 11.57 2.60 3.15 3.15 -34.56%
P/EPS 34.06 60.67 -8.52 -21.42 -0.56 -7.56 -7.55 -
EY 2.94 1.65 -11.74 -4.67 -178.71 -13.23 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.38 0.42 0.49 0.29 0.00 -
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 CAGR
Date 27/08/21 22/04/21 25/01/21 22/10/20 30/07/20 23/06/20 - -
Price 0.325 0.27 0.235 0.19 0.195 0.235 0.00 -
P/RPS 1.63 2.08 6.31 10.47 2.11 2.85 0.00 -
P/EPS 29.92 68.25 -10.53 -19.38 -0.45 -6.83 0.00 -
EY 3.34 1.47 -9.49 -5.16 -219.95 -14.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.47 0.38 0.40 0.26 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