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

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 3948.7%
YoY- 297.77%
Quarter Report
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 189,678 609,515 160,003 973,614 207,314 259,257 225,691 -10.91%
PBT -123,170 105,751 8,987 328,914 14,958 74,505 33,299 -
Tax -26,243 -39,344 -894 -98,762 -20,938 -1,166 -3,227 302.85%
NP -149,413 66,407 8,093 230,152 -5,980 73,339 30,072 -
-
NP to SH -149,413 66,407 8,093 230,152 -5,980 73,339 30,072 -
-
Tax Rate - 37.20% 9.95% 30.03% 139.98% 1.56% 9.69% -
Total Cost 339,091 543,108 151,910 743,462 213,294 185,918 195,619 44.15%
-
Net Worth 3,086,599 3,299,468 3,193,034 3,193,034 3,033,382 3,139,817 3,086,599 0.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,086,599 3,299,468 3,193,034 3,193,034 3,033,382 3,139,817 3,086,599 0.00%
NOSH 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 5,321,724 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 -78.77% 10.90% 5.06% 23.64% -2.88% 28.29% 13.32% -
ROE -4.84% 2.01% 0.25% 7.21% -0.20% 2.34% 0.97% -
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 3.56 11.45 3.01 18.30 3.90 4.87 4.24 -10.97%
EPS -2.81 1.25 0.15 4.32 -0.11 1.38 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.60 0.60 0.57 0.59 0.58 0.00%
Adjusted Per Share Value based on latest NOSH - 5,321,724
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.56 11.45 3.01 18.30 3.90 4.87 4.24 -10.97%
EPS -2.81 1.25 0.15 4.32 -0.11 1.38 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.62 0.60 0.60 0.57 0.59 0.58 0.00%
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 0.25 0.285 0.32 0.295 0.355 0.37 0.32 -
P/RPS 7.01 2.49 10.64 1.61 9.11 7.59 7.55 -4.81%
P/EPS -8.90 22.84 210.42 6.82 -315.92 26.85 56.63 -
EY -11.23 4.38 0.48 14.66 -0.32 3.72 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.53 0.49 0.62 0.63 0.55 -15.09%
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 27/02/19 28/11/18 30/08/18 31/05/18 28/02/18 29/11/17 25/08/17 -
Price 0.27 0.265 0.30 0.305 0.355 0.355 0.40 -
P/RPS 7.58 2.31 9.98 1.67 9.11 7.29 9.43 -13.51%
P/EPS -9.62 21.24 197.27 7.05 -315.92 25.76 70.79 -
EY -10.40 4.71 0.51 14.18 -0.32 3.88 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.50 0.51 0.62 0.60 0.69 -22.52%

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