[TSRCAP] YoY Quarter Result on 30-Jun-2019 [#4]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -4456.81%
YoY- -589.66%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
Revenue 20,625 11,221 25,117 51,744 75,785 40,067 54,441 -12.13%
PBT -2,081 -26,597 18,297 -29,210 -3,720 -1,359 2,566 -
Tax 0 -4,276 -2,536 1,064 187 -98 -1,880 -
NP -2,081 -30,873 15,761 -28,146 -3,533 -1,457 686 -
-
NP to SH -2,080 -30,792 15,763 -28,145 -4,081 -1,326 692 -
-
Tax Rate - - 13.86% - - - 73.27% -
Total Cost 22,706 42,094 9,356 79,890 79,318 41,524 53,755 -10.85%
-
Net Worth 136,070 137,815 172,705 153,515 179,683 111,104 130,909 0.51%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
Net Worth 136,070 137,815 172,705 153,515 179,683 111,104 130,909 0.51%
NOSH 174,450 174,450 174,450 174,450 174,450 174,450 114,833 5.73%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
NP Margin -10.09% -275.14% 62.75% -54.39% -4.66% -3.64% 1.26% -
ROE -1.53% -22.34% 9.13% -18.33% -2.27% -1.19% 0.53% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
RPS 11.82 6.43 14.40 29.66 43.44 33.90 47.41 -16.90%
EPS -1.20 -17.70 9.00 -16.10 -2.30 -1.10 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.99 0.88 1.03 0.94 1.14 -4.93%
Adjusted Per Share Value based on latest NOSH - 174,450
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
RPS 11.82 6.43 14.40 29.66 43.44 22.97 31.21 -12.14%
EPS -1.20 -17.70 9.00 -16.10 -2.30 -0.76 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.99 0.88 1.03 0.6369 0.7504 0.51%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 31/12/15 31/12/14 -
Price 0.185 0.28 0.23 0.43 0.46 0.505 0.87 -
P/RPS 1.56 4.35 1.60 1.45 1.06 1.49 1.84 -2.17%
P/EPS -15.52 -1.59 2.55 -2.67 -19.66 -45.01 144.37 -
EY -6.44 -63.04 39.29 -37.52 -5.09 -2.22 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.23 0.49 0.45 0.54 0.76 -14.24%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 31/12/15 31/12/14 CAGR
Date 30/08/22 29/09/21 26/08/20 27/08/19 29/08/18 26/02/16 27/02/15 -
Price 0.19 0.255 0.225 0.40 0.40 0.52 0.93 -
P/RPS 1.61 3.96 1.56 1.35 0.92 1.53 1.96 -2.58%
P/EPS -15.94 -1.44 2.49 -2.48 -17.10 -46.35 154.33 -
EY -6.28 -69.22 40.16 -40.33 -5.85 -2.16 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.23 0.45 0.39 0.55 0.82 -15.10%

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