[TAS] QoQ Annualized Quarter Result on 29-Feb-2020 [#3]

Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ-0.0%
YoY- -711.75%
View:
Show?
Annualized Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Revenue 13,062 12,736 16,182 19,328 19,328 26,014 27,340 -44.56%
PBT -7,760 -6,728 -75,220 -7,806 -7,806 -552 2,264 -
Tax -68 -152 -24 -244 -244 -398 -740 -85.14%
NP -7,828 -6,880 -75,244 -8,050 -8,050 -950 1,524 -
-
NP to SH -7,828 -6,880 -75,244 -8,050 -8,050 -950 1,524 -
-
Tax Rate - - - - - - 32.69% -
Total Cost 20,890 19,616 91,426 27,378 27,378 26,964 25,816 -15.55%
-
Net Worth 87,172 87,593 85,839 156,421 0 161,953 162,866 -39.29%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Net Worth 87,172 87,593 85,839 156,421 0 161,953 162,866 -39.29%
NOSH 180,002 180,002 180,002 180,002 180,002 180,002 180,002 0.00%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
NP Margin -59.93% -54.02% -464.99% -41.65% -41.65% -3.65% 5.57% -
ROE -8.98% -7.85% -87.66% -5.15% 0.00% -0.59% 0.94% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 7.45 7.26 9.22 11.01 11.02 14.81 15.57 -44.49%
EPS -4.46 -3.92 -42.89 -4.59 -4.59 -0.54 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4993 0.4893 0.8908 0.00 0.9223 0.9275 -39.25%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
RPS 7.26 7.08 8.99 10.74 10.74 14.45 15.19 -44.54%
EPS -4.35 -3.82 -41.80 -4.47 -4.47 -0.53 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4843 0.4866 0.4769 0.869 0.00 0.8997 0.9048 -39.29%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 28/02/20 29/11/19 30/08/19 -
Price 0.19 0.21 0.24 0.26 0.26 0.235 0.25 -
P/RPS 2.55 2.89 2.60 2.36 2.36 1.59 1.61 44.38%
P/EPS -4.26 -5.35 -0.56 -5.67 -5.67 -43.44 28.81 -
EY -23.48 -18.67 -178.71 -17.63 -17.65 -2.30 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.49 0.29 0.00 0.25 0.27 31.38%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 28/02/20 30/11/19 31/08/19 CAGR
Date 25/01/21 22/10/20 30/07/20 23/06/20 - 16/01/20 24/10/19 -
Price 0.235 0.19 0.195 0.235 0.00 0.325 0.275 -
P/RPS 3.16 2.62 2.11 2.14 0.00 2.19 1.77 58.86%
P/EPS -5.27 -4.84 -0.45 -5.13 0.00 -60.07 31.69 -
EY -18.99 -20.64 -219.95 -19.51 0.00 -1.66 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.40 0.26 0.00 0.35 0.30 43.12%

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