Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Kalkine 0
countryflagAU

Tuas Ltd

Communication Services AU TUA

5.245AUD
0.12(2.24%)

Last update at 2025-07-25T01:38:00Z

Day Range

5.145.25
LowHigh

52 Week Range

3.986.88
LowHigh

Fundamentals

  • Previous Close 5.13
  • Market Cap2418.90M
  • Volume66040
  • P/E Ratio517.00
  • Dividend Yield-%
  • EBITDA59.43M
  • Revenue TTM135.51M
  • Revenue Per Share TTM0.29
  • Gross Profit TTM 81.92M
  • Diluted EPS TTM0.01

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -28.20700M -38.71800M -18.84887M -2.78659M -1.51263M
Minority interest - - - - -
Net income -26.73300M -32.56700M -15.53220M -2.51090M -1.25549M
Selling general administrative 9.12M 16.75M 3.10M 1.16M 0.38M
Selling and marketing expenses 5.32M - - - -
Gross profit 35.15M 15.78M -0.98184M - -
Reconciled depreciation 42.05M - - - -
Ebit -26.51500M -26.02054M -18.84887M -2.78659M -1.51263M
Ebitda 15.54M - - - -
Depreciation and amortization 42.05M - - - -
Non operating income net other - - - - -
Operating income -26.51500M -40.23600M -18.84887M -2.78659M -1.51263M
Other operating expenses 83.98M 3.16M 4.07M 1.44M 1.13M
Interest expense 1.69M 0.00000M 0.00000M 0.00000M 0.00000M
Tax provision -1.47400M -6.15100M -3.31667M -0.27569M -0.25715M
Interest income 1.66M 1.52M - - -
Net interest income -1.63900M - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -1.47400M -3.64309M -3.31667M -0.27569M -0.25715M
Total revenue 57.43M 34.31M 5.10M 0.02M 0.00000M
Total operating expenses 61.70M - - - -
Cost of revenue 22.28M 18.53M 6.08M - -
Total other income expense net -0.01900M - - - -
Discontinued operations - - - - -
Net income from continuing ops -26.73300M - - - -
Net income applicable to common shares -26.73300M -20.87327M -15.53220M -2.51090M -1.25548M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 476.59M 468.21M 476.12M 493.98M 431.47M
Intangible assets 121.77M 133.50M 142.40M 121.51M 133.06M
Earning assets - - - - -
Other current assets 3.06M - 1.58M 4.78M 0.00000M
Total liab 39.05M 27.98M 22.33M 15.23M 13.51M
Total stockholder equity 437.54M 440.23M 453.79M 478.75M 417.96M
Deferred long term liab - - - - -
Other current liab 29.90M 3.83M 1.14M 7.52M 1.37M
Common stock 527.24M 525.91M 525.00M 525.00M 437.55M
Capital stock - 525.91M 525.00M - -
Retained earnings -78.97400M -74.60200M -59.30000M -32.56700M -19.59146M
Other liab - 0.49M 0.49M 0.44M 0.26M
Good will - - - - -
Other assets - 11.10M 12.08M 10.66M 4.53M
Cash 20.20M 9.09M 16.61M 61.03M 55.21M
Cash and equivalents - - 16.61M 61.03M -
Total current liabilities 37.65M 26.04M 19.86M 12.43M 13.19M
Current deferred revenue - - 3.99M - -
Net debt -18.71100M - -14.09300M - -
Short term debt 0.59M - 0.54M 0.00000M 0.00000M
Short long term debt - - - - -
Short long term debt total 1.49M - 2.52M 2.35M 0.06M
Other stockholder equity - -11.08800M 0.00300M -13.67900M -
Property plant equipment - 274.97M 264.74M 258.02M 234.33M
Total current assets 63.69M 48.64M 56.90M 103.78M 59.54M
Long term investments - - - - -
Net tangible assets - 306.72M 311.38M 357.24M 284.90M
Short term investments 35.13M 34.91M 32.94M 33.55M -
Net receivables 4.63M 2.59M 5.61M 2.21M 2.33M
Long term debt - - - - -
Inventory 0.67M 0.29M 0.15M 0.28M 0.29M
Accounts payable 7.17M 21.03M 14.76M 3.62M 8.49M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -10.72400M - -11.91400M - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 9.04M 1.18M 0.93M - -
Deferred long term asset charges - - - - -
Non current assets total 412.90M 419.57M 419.22M - -
Capital lease obligations - 2.00M 2.52M - -
Long term debt total - - 1.99M 2.35M 0.06M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -66.46200M -33.54800M -33.54800M -33.54800M -33.54800M
Change to liabilities 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Total cashflows from investing activities -66.46200M 1.08M -92.97138M -83.11691M -63.48423M
Net borrowings -0.51200M -69.87240M 151.62M 70.00M 80.65M
Total cash from financing activities -0.54400M 18.28M 151.59M 70.00M 80.65M
Change to operating activities - - - - -
Net income -26.73300M -20.87327M -15.53220M -2.51090M -1.25548M
Change in cash -44.42100M 17.94M 54.36M -15.80248M 15.59M
Begin period cash flow 61.03M - - - -
End period cash flow 16.61M 61.03M - - -
Total cash from operating activities 22.57M -3.89523M -4.26728M -2.68294M -1.57174M
Issuance of capital stock - - - - -
Depreciation 42.05M 28.50M 10.69M 0.20M 0.09M
Other cashflows from investing activities 0.61M 22.48M - - -
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock - 88.45M - - -
Other cashflows from financing activities -0.54400M -0.29446M -0.02683M -0.02683M -0.02683M
Change to netincome 7.25M -11.51903M 0.57M -0.36924M -0.40285M
Capital expenditures 67.07M 21.51M 91.81M 80.63M 63.26M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.04M 0.25M - - -
Stock based compensation - - - - -
Other non cash items - - - - -
Free cash flow -67.07000M - - - -

Peer Comparison

Sector: Communication Services Industry: Telecom Services

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
TUA
Tuas Ltd		 0.12 2.24% 5.25 517.00 - 17.85 4.62 14.50 31.86
TLS
Telstra Corporation Ltd.		 0.005 0.10% 4.91 35.43 25.58 2.44 3.80 3.22 9.40
TPG
TPG Telecom Ltd		 0.03 0.54% 5.55 - 26.95 1.89 0.91 2.98 12.29
SPK
Spark New Zealand Ltd		 0.005 0.22% 2.27 14.81 24.63 1.17 3.34 1.98 6.73
CNU
Chorus Ltd		 0.10 1.31% 7.74 - 96.15 3.43 5.56 6.59 9.44

Reports Covered

Stock Research & News

View All

Profile

Tuas Limited owns and operates a mobile network in Singapore. It also offers mobile telecommunications services, including data, voice, SMS, roaming, and other services; broadband equipment and on-site activation and installation of services to facilitate broadband connectivity; and support and maintenance services for technologies and system solution projects. Tuas Limited was incorporated in 2020 and is based in Macquarie Park, Australia.

Tuas Ltd

68 Waterloo Road, Macquarie Park, NSW, Australia, 2113

Key Executives

Name Title Year Born
Mr. David Teoh Exec. Chairman 1955
Mr. Harry Wong Head of Fin. NA
Chong Teck Ng Head of Network Operations NA
Benjamin Tan Chief Technology Officer, TPG Singapore NA
Richard Tan Chief Exec. Officer, TPG Singapore NA
Mr. Antony John Moffatt Company Sec. NA
Mr. David Teoh Executive Chairman 1955
Mr. Harry Wong Head of Finance NA
Mr. Richard Tan Chief Executive Officer, TPG Singapore NA
Mr. Antony John Moffatt Company Secretary NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.