[TROP] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -3488.85%
YoY- 60.65%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 390,462 402,758 464,511 256,731 258,124 321,639 211,427 50.35%
PBT -124,666 23,950 1,803 798 -308,909 4,994 -61,461 60.03%
Tax -30,089 -27,387 14,184 2,204 8,834 -22,635 9,661 -
NP -154,755 -3,437 15,987 3,002 -300,075 -17,641 -51,800 107.01%
-
NP to SH -158,923 -10,336 305 -5,234 -307,924 -26,267 -61,553 87.87%
-
Tax Rate - 114.35% -786.69% -276.19% - 453.24% - -
Total Cost 545,217 406,195 448,524 253,729 558,199 339,280 263,227 62.27%
-
Net Worth 4,136,351 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 -1.65%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,136,351 4,307,087 3,995,567 4,119,535 3,884,866 5,103,387 4,241,726 -1.65%
NOSH 2,177,027 2,297,938 2,160,261 2,143,861 1,998,861 1,998,861 1,782,425 14.22%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -39.63% -0.85% 3.44% 1.17% -116.25% -5.48% -24.50% -
ROE -3.84% -0.24% 0.01% -0.13% -7.93% -0.51% -1.45% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.94 18.42 22.90 12.59 14.42 14.68 12.86 24.77%
EPS -7.30 -0.47 0.02 -0.26 -17.20 -1.20 -3.74 55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.97 1.97 2.02 2.17 2.33 2.58 -18.40%
Adjusted Per Share Value based on latest NOSH - 2,297,938
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 17.94 18.50 21.34 11.79 11.86 14.77 9.71 50.40%
EPS -7.30 -0.47 0.01 -0.24 -14.14 -1.21 -2.83 87.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.9784 1.8353 1.8923 1.7845 2.3442 1.9484 -1.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.30 1.30 1.34 1.46 1.28 1.22 0.96 -
P/RPS 7.25 7.06 5.85 11.60 8.88 8.31 7.47 -1.96%
P/EPS -17.81 -274.98 8,910.81 -568.87 -7.44 -101.73 -25.64 -21.51%
EY -5.62 -0.36 0.01 -0.18 -13.44 -0.98 -3.90 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.68 0.72 0.59 0.52 0.37 49.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 29/05/23 28/02/23 24/11/22 25/08/22 -
Price 1.26 1.21 1.19 1.33 1.42 1.41 1.20 -
P/RPS 7.03 6.57 5.20 10.57 9.85 9.60 9.33 -17.15%
P/EPS -17.26 -255.95 7,913.33 -518.22 -8.26 -117.57 -32.05 -33.73%
EY -5.79 -0.39 0.01 -0.19 -12.11 -0.85 -3.12 50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.60 0.66 0.65 0.61 0.47 25.32%

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