[TAS] YoY Cumulative Quarter Result on 30-Nov-2020 [#2]

Announcement Date
25-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -127.56%
YoY- -724.0%
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 33,244 12,292 13,836 6,531 13,007 24,747 22,136 7.00%
PBT 6,079 -1,039 -555 -3,880 -276 2,651 870 38.24%
Tax -1,644 -52 -337 -34 -199 -417 -197 42.39%
NP 4,435 -1,091 -892 -3,914 -475 2,234 673 36.90%
-
NP to SH 4,435 -1,091 -892 -3,914 -475 2,234 673 36.90%
-
Tax Rate 27.04% - - - - 15.73% 22.64% -
Total Cost 28,809 13,383 14,728 10,445 13,482 22,513 21,463 5.02%
-
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 1,788 - - - - - - -
Div Payout % 40.33% - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 97,871 90,519 92,124 87,172 161,953 160,759 160,425 -7.90%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 13.34% -8.88% -6.45% -59.93% -3.65% 9.03% 3.04% -
ROE 4.53% -1.21% -0.97% -4.49% -0.29% 1.39% 0.42% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 18.59 6.87 7.91 3.72 7.41 14.09 12.61 6.67%
EPS 2.48 -0.61 -0.51 -2.23 -0.27 1.27 0.38 36.68%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5472 0.5059 0.527 0.4969 0.9223 0.9155 0.9136 -8.18%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 18.47 6.83 7.69 3.63 7.23 13.75 12.30 7.00%
EPS 2.46 -0.61 -0.50 -2.17 -0.26 1.24 0.37 37.10%
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5029 0.5118 0.4843 0.8997 0.8931 0.8912 -7.90%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.35 0.20 0.28 0.19 0.235 0.22 0.32 -
P/RPS 1.88 2.91 3.54 5.10 3.17 1.56 2.54 -4.88%
P/EPS 14.12 -32.80 -54.87 -8.52 -86.87 17.29 83.49 -25.62%
EY 7.08 -3.05 -1.82 -11.74 -1.15 5.78 1.20 34.40%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.53 0.38 0.25 0.24 0.35 10.57%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 17/01/24 11/01/23 17/01/22 25/01/21 16/01/20 17/01/19 24/01/18 -
Price 0.485 0.19 0.25 0.235 0.325 0.215 0.335 -
P/RPS 2.61 2.77 3.16 6.31 4.39 1.53 2.66 -0.31%
P/EPS 19.56 -31.16 -48.99 -10.53 -120.15 16.90 87.41 -22.07%
EY 5.11 -3.21 -2.04 -9.49 -0.83 5.92 1.14 28.39%
DY 2.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.38 0.47 0.47 0.35 0.23 0.37 15.74%

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