[TROP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -164.79%
YoY- -236.76%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 434,725 223,298 869,720 605,963 435,508 240,532 1,059,055 -44.85%
PBT -96,963 -35,502 -35,225 -55,552 -24,147 19,342 238,704 -
Tax 19,918 10,257 5,152 10,726 17,098 -10,967 -91,420 -
NP -77,045 -25,245 -30,073 -44,826 -7,049 8,375 147,284 -
-
NP to SH -94,947 -33,394 -52,171 -60,110 -22,701 2,344 92,034 -
-
Tax Rate - - - - - 56.70% 38.30% -
Total Cost 511,770 248,543 899,793 650,789 442,557 232,157 911,771 -32.02%
-
Net Worth 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 -5.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,241,726 4,531,769 4,632,113 4,642,690 4,679,001 4,707,967 4,626,711 -5.64%
NOSH 1,782,425 1,544,425 1,472,425 1,470,425 1,470,425 1,470,425 1,470,425 13.72%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -17.72% -11.31% -3.46% -7.40% -1.62% 3.48% 13.91% -
ROE -2.24% -0.74% -1.13% -1.29% -0.49% 0.05% 1.99% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.44 14.88 60.27 41.90 29.97 16.50 73.71 -49.61%
EPS -5.97 -2.23 -3.60 -4.15 -1.56 0.16 6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 3.02 3.21 3.21 3.22 3.23 3.22 -13.76%
Adjusted Per Share Value based on latest NOSH - 1,470,425
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.92 9.72 37.85 26.37 18.95 10.47 46.09 -44.85%
EPS -4.13 -1.45 -2.27 -2.62 -0.99 0.10 4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8459 1.9721 2.0158 2.0204 2.0362 2.0488 2.0134 -5.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.96 1.02 1.06 1.04 0.88 0.865 0.85 -
P/RPS 3.63 6.85 1.76 2.48 2.94 5.24 1.15 115.63%
P/EPS -16.62 -45.83 -29.32 -25.02 -56.33 537.89 13.27 -
EY -6.02 -2.18 -3.41 -4.00 -1.78 0.19 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.33 0.32 0.27 0.27 0.26 26.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 24/02/22 30/11/21 28/09/21 19/05/21 25/03/21 -
Price 1.20 0.975 1.03 1.06 1.02 0.89 0.885 -
P/RPS 4.54 6.55 1.71 2.53 3.40 5.39 1.20 143.39%
P/EPS -20.78 -43.81 -28.49 -25.50 -65.29 553.43 13.82 -
EY -4.81 -2.28 -3.51 -3.92 -1.53 0.18 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.32 0.33 0.32 0.28 0.27 44.85%

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