[THPLANT] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.52%
YoY- 62.05%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 555,097 546,798 515,375 493,918 493,650 476,025 480,927 9.98%
PBT 54,462 -115,379 -201,946 -256,465 -245,010 -744,957 -719,836 -
Tax -27,002 -61,831 -39,141 -20,716 -28,125 29,320 21,690 -
NP 27,460 -177,210 -241,087 -277,181 -273,135 -715,637 -698,146 -
-
NP to SH 13,991 -155,250 -202,631 -229,938 -226,498 -637,087 -625,281 -
-
Tax Rate 49.58% - - - - - - -
Total Cost 527,637 724,008 756,462 771,099 766,785 1,191,662 1,179,073 -41.35%
-
Net Worth 583,341 583,341 556,826 556,826 565,664 733,596 768,950 -16.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 583,341 583,341 556,826 556,826 565,664 733,596 768,950 -16.75%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.95% -32.41% -46.78% -56.12% -55.33% -150.34% -145.17% -
ROE 2.40% -26.61% -36.39% -41.29% -40.04% -86.84% -81.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.80 61.87 58.31 55.88 55.85 53.86 54.41 9.98%
EPS 1.58 -17.57 -22.93 -26.02 -25.63 -72.08 -70.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.63 0.63 0.64 0.83 0.87 -16.75%
Adjusted Per Share Value based on latest NOSH - 883,851
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 62.80 61.87 58.31 55.88 55.85 53.86 54.41 9.98%
EPS 1.58 -17.57 -22.93 -26.02 -25.63 -72.08 -70.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.63 0.63 0.64 0.83 0.87 -16.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.57 0.42 0.295 0.26 0.65 0.30 0.50 -
P/RPS 0.91 0.68 0.51 0.47 1.16 0.56 0.92 -0.72%
P/EPS 36.01 -2.39 -1.29 -1.00 -2.54 -0.42 -0.71 -
EY 2.78 -41.82 -77.72 -100.06 -39.43 -240.27 -141.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.64 0.47 0.41 1.02 0.36 0.57 31.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/03/21 26/11/20 26/08/20 25/06/20 26/02/20 26/11/19 29/08/19 -
Price 0.505 0.53 0.34 0.30 0.405 0.50 0.39 -
P/RPS 0.80 0.86 0.58 0.54 0.73 0.93 0.72 7.24%
P/EPS 31.90 -3.02 -1.48 -1.15 -1.58 -0.69 -0.55 -
EY 3.13 -33.14 -67.43 -86.72 -63.27 -144.16 -181.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.54 0.48 0.63 0.60 0.45 42.82%

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