[TAS] YoY Cumulative Quarter Result on 30-Nov-2017 [#2]

Announcement Date
24-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- -69.85%
YoY- 204.83%
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 6,531 13,007 24,747 22,136 5,169 111,848 127,599 -39.03%
PBT -3,880 -276 2,651 870 -556 12,424 10,731 -
Tax -34 -199 -417 -197 -86 -2,028 -1,129 -44.19%
NP -3,914 -475 2,234 673 -642 10,396 9,602 -
-
NP to SH -3,914 -475 2,234 673 -642 10,396 9,602 -
-
Tax Rate - - 15.73% 22.64% - 16.32% 10.52% -
Total Cost 10,445 13,482 22,513 21,463 5,811 101,452 117,997 -33.21%
-
Net Worth 87,172 161,953 160,759 160,425 174,490 208,359 181,365 -11.48%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 87,172 161,953 160,759 160,425 174,490 208,359 181,365 -11.48%
NOSH 180,002 180,002 180,002 180,002 180,002 175,608 175,860 0.38%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -59.93% -3.65% 9.03% 3.04% -12.42% 9.29% 7.53% -
ROE -4.49% -0.29% 1.39% 0.42% -0.37% 4.99% 5.29% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 3.72 7.41 14.09 12.61 2.94 63.69 72.56 -39.02%
EPS -2.23 -0.27 1.27 0.38 -0.37 5.92 5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.9223 0.9155 0.9136 0.9937 1.1865 1.0313 -11.44%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 3.63 7.23 13.75 12.30 2.87 62.14 70.89 -39.03%
EPS -2.17 -0.26 1.24 0.37 -0.36 5.78 5.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4843 0.8997 0.8931 0.8912 0.9694 1.1575 1.0076 -11.48%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.19 0.235 0.22 0.32 0.255 0.69 0.91 -
P/RPS 5.10 3.17 1.56 2.54 8.66 1.08 1.25 26.38%
P/EPS -8.52 -86.87 17.29 83.49 -69.75 11.66 16.67 -
EY -11.74 -1.15 5.78 1.20 -1.43 8.58 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.25 0.24 0.35 0.26 0.58 0.88 -13.04%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 25/01/21 16/01/20 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 -
Price 0.235 0.325 0.215 0.335 0.325 0.68 0.745 -
P/RPS 6.31 4.39 1.53 2.66 11.04 1.07 1.03 35.23%
P/EPS -10.53 -120.15 16.90 87.41 -88.89 11.49 13.64 -
EY -9.49 -0.83 5.92 1.14 -1.12 8.71 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.23 0.37 0.33 0.57 0.72 -6.85%

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