[QUALITY] YoY Quarter Result on 31-Jan-2020 [#4]

Announcement Date
30-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- -329.95%
YoY- 69.33%
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 47,163 54,085 48,114 32,204 28,218 27,083 42,170 1.88%
PBT -5,310 2,480 -607 -1,114 -6,299 -5,611 -1,667 21.28%
Tax -2,023 -1,593 -453 -592 -432 -2 -203 46.66%
NP -7,333 887 -1,060 -1,706 -6,731 -5,613 -1,870 25.56%
-
NP to SH -6,585 340 -1,407 -1,996 -6,507 -5,477 -1,466 28.43%
-
Tax Rate - 64.23% - - - - - -
Total Cost 54,496 53,198 49,174 33,910 34,949 32,696 44,040 3.61%
-
Net Worth 100,853 103,751 99,694 99,694 106,070 115,344 128,675 -3.97%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 100,853 103,751 99,694 99,694 106,070 115,344 128,675 -3.97%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -15.55% 1.64% -2.20% -5.30% -23.85% -20.73% -4.43% -
ROE -6.53% 0.33% -1.41% -2.00% -6.13% -4.75% -1.14% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 81.37 93.31 83.01 55.56 48.68 46.73 72.75 1.88%
EPS -11.36 0.59 -2.43 -3.44 -11.23 -9.45 -2.53 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.79 1.72 1.72 1.83 1.99 2.22 -3.97%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 81.37 93.31 83.01 55.56 48.68 46.73 72.75 1.88%
EPS -11.36 0.59 -2.43 -3.44 -11.23 -9.45 -2.53 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.79 1.72 1.72 1.83 1.99 2.22 -3.97%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.05 1.22 0.92 1.01 0.83 0.97 1.20 -
P/RPS 1.29 1.31 1.11 1.82 1.70 2.08 1.65 -4.01%
P/EPS -9.24 207.98 -37.90 -29.33 -7.39 -10.27 -47.45 -23.85%
EY -10.82 0.48 -2.64 -3.41 -13.53 -9.74 -2.11 31.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.53 0.59 0.45 0.49 0.54 1.77%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/03/23 30/03/22 30/04/21 30/04/20 29/03/19 28/03/18 30/03/17 -
Price 0.935 1.03 1.05 0.80 0.815 0.87 1.29 -
P/RPS 1.15 1.10 1.26 1.44 1.67 1.86 1.77 -6.93%
P/EPS -8.23 175.59 -43.26 -23.23 -7.26 -9.21 -51.00 -26.20%
EY -12.15 0.57 -2.31 -4.30 -13.77 -10.86 -1.96 35.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.61 0.47 0.45 0.44 0.58 -1.18%

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