[TAS] YoY Annualized Quarter Result on 30-Nov-2016 [#2]

Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 71.59%
YoY- -106.18%
View:
Show?
Annualized Quarter Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 26,014 49,494 44,272 10,338 223,696 255,198 157,372 -25.90%
PBT -552 5,302 1,740 -1,112 24,848 21,462 39,362 -
Tax -398 -834 -394 -172 -4,056 -2,258 -7,768 -39.04%
NP -950 4,468 1,346 -1,284 20,792 19,204 31,594 -
-
NP to SH -950 4,468 1,346 -1,284 20,792 19,204 31,594 -
-
Tax Rate - 15.73% 22.64% - 16.32% 10.52% 19.73% -
Total Cost 26,964 45,026 42,926 11,622 202,904 235,994 125,778 -22.62%
-
Net Worth 161,953 160,759 160,425 174,490 208,359 181,365 161,259 0.07%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 161,953 160,759 160,425 174,490 208,359 181,365 161,259 0.07%
NOSH 180,002 180,002 180,002 180,002 175,608 175,860 175,913 0.38%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -3.65% 9.03% 3.04% -12.42% 9.29% 7.53% 20.08% -
ROE -0.59% 2.78% 0.84% -0.74% 9.98% 10.59% 19.59% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 14.81 28.19 25.21 5.89 127.38 145.11 89.46 -25.88%
EPS -0.54 2.54 0.76 -0.74 11.84 10.92 17.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9223 0.9155 0.9136 0.9937 1.1865 1.0313 0.9167 0.10%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 14.45 27.50 24.60 5.74 124.27 141.78 87.43 -25.90%
EPS -0.53 2.48 0.75 -0.71 11.55 10.67 17.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8997 0.8931 0.8912 0.9694 1.1575 1.0076 0.8959 0.07%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.235 0.22 0.32 0.255 0.69 0.91 1.13 -
P/RPS 1.59 0.78 1.27 4.33 0.54 0.63 1.26 3.95%
P/EPS -43.44 8.65 41.75 -34.87 5.83 8.33 6.29 -
EY -2.30 11.57 2.40 -2.87 17.16 12.00 15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.35 0.26 0.58 0.88 1.23 -23.31%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 16/01/20 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 16/01/14 -
Price 0.325 0.215 0.335 0.325 0.68 0.745 1.21 -
P/RPS 2.19 0.76 1.33 5.52 0.53 0.51 1.35 8.39%
P/EPS -60.07 8.45 43.70 -44.45 5.74 6.82 6.74 -
EY -1.66 11.83 2.29 -2.25 17.41 14.66 14.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.37 0.33 0.57 0.72 1.32 -19.83%

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