[TEOSENG] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -65.47%
YoY- 621.3%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 147,360 115,451 115,982 150,517 115,075 101,478 101,935 6.33%
PBT 3,737 1,443 2,809 29,177 8,588 -3,473 4,603 -3.41%
Tax 423 -2,241 -903 -7,088 -1,978 -1,363 -1,013 -
NP 4,160 -798 1,906 22,089 6,610 -4,836 3,590 2.48%
-
NP to SH 4,160 -798 1,906 22,089 6,610 -4,836 3,590 2.48%
-
Tax Rate -11.32% 155.30% 32.15% 24.29% 23.03% - 22.01% -
Total Cost 143,200 116,249 114,076 128,428 108,465 106,314 98,345 6.45%
-
Net Worth 314,420 308,543 305,605 290,798 254,823 203,858 194,864 8.29%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 8,993 - - 3,507 -
Div Payout % - - - 40.72% - - 97.70% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 314,420 308,543 305,605 290,798 254,823 203,858 194,864 8.29%
NOSH 300,008 300,008 300,008 300,001 300,001 300,001 300,001 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.82% -0.69% 1.64% 14.68% 5.74% -4.77% 3.52% -
ROE 1.32% -0.26% 0.62% 7.60% 2.59% -2.37% 1.84% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 50.15 39.29 39.47 50.21 38.38 33.85 34.00 6.68%
EPS 1.42 -0.27 0.65 7.37 2.20 -1.61 1.20 2.84%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 1.17 -
NAPS 1.07 1.05 1.04 0.97 0.85 0.68 0.65 8.65%
Adjusted Per Share Value based on latest NOSH - 300,008
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 49.12 38.48 38.66 50.17 38.36 33.83 33.98 6.33%
EPS 1.39 -0.27 0.64 7.36 2.20 -1.61 1.20 2.47%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 1.17 -
NAPS 1.048 1.0285 1.0187 0.9693 0.8494 0.6795 0.6495 8.29%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.78 0.785 0.96 1.22 0.96 1.05 1.39 -
P/RPS 1.56 2.00 2.43 2.43 2.50 3.10 4.09 -14.83%
P/EPS 55.10 -289.06 148.00 16.56 43.54 -65.09 116.08 -11.67%
EY 1.81 -0.35 0.68 6.04 2.30 -1.54 0.86 13.19%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.84 -
P/NAPS 0.73 0.75 0.92 1.26 1.13 1.54 2.14 -16.40%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 12/05/22 07/05/21 18/05/20 09/05/19 24/05/18 26/05/17 24/05/16 -
Price 0.865 0.785 1.13 1.36 0.925 1.05 1.27 -
P/RPS 1.72 2.00 2.86 2.71 2.41 3.10 3.74 -12.13%
P/EPS 61.10 -289.06 174.21 18.46 41.95 -65.09 106.05 -8.77%
EY 1.64 -0.35 0.57 5.42 2.38 -1.54 0.94 9.71%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.92 -
P/NAPS 0.81 0.75 1.09 1.40 1.09 1.54 1.95 -13.61%

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