[TASEK] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 25.45%
YoY- -224.38%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 134,991 149,883 133,574 136,329 135,258 146,546 134,981 0.00%
PBT -14,094 -5,629 -4,581 -4,000 -7,834 2,504 2,177 -
Tax 7,360 -359 -71 -428 1,894 -615 -691 -
NP -6,734 -5,988 -4,652 -4,428 -5,940 1,889 1,486 -
-
NP to SH -6,734 -5,988 -4,652 -4,428 -5,940 1,889 1,486 -
-
Tax Rate - - - - - 24.56% 31.74% -
Total Cost 141,725 155,871 138,226 140,757 141,198 144,657 133,495 4.05%
-
Net Worth 532,871 541,739 548,559 580,420 587,810 594,618 601,184 -7.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 24,228 - 24,228 -
Div Payout % - - - - 0.00% - 1,630.46% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 532,871 541,739 548,559 580,420 587,810 594,618 601,184 -7.70%
NOSH 123,621 123,621 123,621 123,621 123,621 123,621 123,621 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.99% -4.00% -3.48% -3.25% -4.39% 1.29% 1.10% -
ROE -1.26% -1.11% -0.85% -0.76% -1.01% 0.32% 0.25% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 111.43 123.72 110.26 112.54 111.65 120.97 111.42 0.00%
EPS -5.56 -4.94 -3.84 -3.66 -4.89 1.56 1.22 -
DPS 0.00 0.00 0.00 0.00 20.00 0.00 20.00 -
NAPS 4.3987 4.4719 4.5282 4.7912 4.8522 4.9084 4.9626 -7.70%
Adjusted Per Share Value based on latest NOSH - 123,621
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 109.20 121.24 108.05 110.28 109.41 118.54 109.19 0.00%
EPS -5.45 -4.84 -3.76 -3.58 -4.81 1.53 1.20 -
DPS 0.00 0.00 0.00 0.00 19.60 0.00 19.60 -
NAPS 4.3105 4.3823 4.4374 4.6952 4.7549 4.81 4.8631 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.20 6.10 6.90 8.00 12.08 12.92 13.02 -
P/RPS 3.77 4.93 6.26 7.11 10.82 10.68 11.69 -52.87%
P/EPS -75.56 -123.41 -179.68 -218.87 -246.36 828.57 1,061.43 -
EY -1.32 -0.81 -0.56 -0.46 -0.41 0.12 0.09 -
DY 0.00 0.00 0.00 0.00 1.66 0.00 1.54 -
P/NAPS 0.95 1.36 1.52 1.67 2.49 2.63 2.62 -49.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 18/10/18 26/07/18 24/04/18 06/02/18 08/11/17 27/07/17 -
Price 4.70 6.00 7.03 8.18 9.49 12.60 13.00 -
P/RPS 4.22 4.85 6.38 7.27 8.50 10.42 11.67 -49.14%
P/EPS -84.55 -121.39 -183.07 -223.79 -193.54 808.05 1,059.80 -
EY -1.18 -0.82 -0.55 -0.45 -0.52 0.12 0.09 -
DY 0.00 0.00 0.00 0.00 2.11 0.00 1.54 -
P/NAPS 1.07 1.34 1.55 1.71 1.96 2.57 2.62 -44.86%

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