[TAGHILL] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -1108.84%
YoY- -56.98%
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 189,912 38,256 26,261 54,083 42,689 67,358 36,835 197.55%
PBT 2,215 108 109 -14,442 -1,176 -3,892 -2,309 -
Tax -800 -1 0 226 0 -23 -23 958.68%
NP 1,415 107 109 -14,216 -1,176 -3,915 -2,332 -
-
NP to SH 1,205 107 109 -14,216 -1,176 -3,915 -2,332 -
-
Tax Rate 36.12% 0.93% 0.00% - - - - -
Total Cost 188,497 38,149 26,152 68,299 43,865 71,273 39,167 184.23%
-
Net Worth 63,421 64,896 41,274 53,067 48,963 48,963 53,859 11.47%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 63,421 64,896 41,274 53,067 48,963 48,963 53,859 11.47%
NOSH 634,210 1,556,158 589,634 589,634 489,634 489,634 489,634 18.76%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 0.75% 0.28% 0.42% -26.29% -2.75% -5.81% -6.33% -
ROE 1.90% 0.16% 0.26% -26.79% -2.40% -8.00% -4.33% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.94 5.89 4.45 9.17 8.72 13.76 7.52 150.57%
EPS 0.19 0.02 0.02 -2.89 -0.24 -0.80 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.07 0.09 0.10 0.10 0.11 -6.14%
Adjusted Per Share Value based on latest NOSH - 589,634
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.94 6.03 4.14 8.53 6.73 10.62 5.81 197.45%
EPS 0.19 0.02 0.02 -2.24 -0.19 -0.62 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1023 0.0651 0.0837 0.0772 0.0772 0.0849 11.49%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.14 0.125 0.125 0.135 0.125 0.135 0.12 -
P/RPS 0.47 2.12 2.81 1.47 1.43 0.98 1.60 -55.71%
P/EPS 73.68 758.14 676.19 -5.60 -52.04 -16.88 -25.20 -
EY 1.36 0.13 0.15 -17.86 -1.92 -5.92 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 1.79 1.50 1.25 1.35 1.09 18.10%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 26/08/24 27/05/24 27/02/24 27/11/23 28/08/23 29/05/23 -
Price 0.12 0.135 0.125 0.12 0.12 0.135 0.13 -
P/RPS 0.40 2.29 2.81 1.31 1.38 0.98 1.73 -62.22%
P/EPS 63.16 818.79 676.19 -4.98 -49.96 -16.88 -27.30 -
EY 1.58 0.12 0.15 -20.09 -2.00 -5.92 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.35 1.79 1.33 1.20 1.35 1.18 1.12%

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