[G3] QoQ TTM Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,029 17,594 21,952 27,791 27,043 30,110 27,134 -32.44% QoQ % -14.58% -19.85% -21.01% 2.77% -10.19% 10.97% - Horiz. % 55.39% 64.84% 80.90% 102.42% 99.66% 110.97% 100.00%
PBT -12,343 -13,216 -15,745 -16,257 -16,504 -16,454 -15,700 -14.76% QoQ % 6.61% 16.06% 3.15% 1.50% -0.30% -4.80% - Horiz. % 78.62% 84.18% 100.29% 103.55% 105.12% 104.80% 100.00%
Tax -2 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -12,345 -13,216 -15,745 -16,257 -16,504 -16,454 -15,700 -14.75% QoQ % 6.59% 16.06% 3.15% 1.50% -0.30% -4.80% - Horiz. % 78.63% 84.18% 100.29% 103.55% 105.12% 104.80% 100.00%
NP to SH -12,339 -13,828 -16,360 -16,873 -17,120 -16,454 -15,700 -14.77% QoQ % 10.77% 15.48% 3.04% 1.44% -4.05% -4.80% - Horiz. % 78.59% 88.08% 104.20% 107.47% 109.04% 104.80% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 27,374 30,810 37,697 44,048 43,547 46,564 42,834 -25.71% QoQ % -11.15% -18.27% -14.42% 1.15% -6.48% 8.71% - Horiz. % 63.91% 71.93% 88.01% 102.83% 101.66% 108.71% 100.00%
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54% QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% - Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54% QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% - Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
NOSH 468,162 468,158 468,095 468,034 443,839 414,459 413,158 8.65% QoQ % 0.00% 0.01% 0.01% 5.45% 7.09% 0.31% - Horiz. % 113.31% 113.31% 113.30% 113.28% 107.43% 100.31% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -82.14 % -75.12 % -71.72 % -58.50 % -61.03 % -54.65 % -57.86 % 26.18% QoQ % -9.35% -4.74% -22.60% 4.15% -11.67% 5.55% - Horiz. % 141.96% 129.83% 123.95% 101.11% 105.48% 94.45% 100.00%
ROE -43.93 % -42.20 % -43.69 % -45.06 % -42.86 % -39.70 % -33.69 % 19.26% QoQ % -4.10% 3.41% 3.04% -5.13% -7.96% -17.84% - Horiz. % 130.39% 125.26% 129.68% 133.75% 127.22% 117.84% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.21 3.76 4.69 5.94 6.09 7.26 6.57 -37.83% QoQ % -14.63% -19.83% -21.04% -2.46% -16.12% 10.50% - Horiz. % 48.86% 57.23% 71.39% 90.41% 92.69% 110.50% 100.00%
EPS -2.64 -2.95 -3.50 -3.61 -3.86 -3.97 -3.80 -21.47% QoQ % 10.51% 15.71% 3.05% 6.48% 2.77% -4.47% - Horiz. % 69.47% 77.63% 92.11% 95.00% 101.58% 104.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0700 0.0800 0.0800 0.0900 0.1000 0.1128 -34.23% QoQ % -14.29% -12.50% 0.00% -11.11% -10.00% -11.35% - Horiz. % 53.19% 62.06% 70.92% 70.92% 79.79% 88.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.69 0.81 1.01 1.28 1.25 1.39 1.25 -32.59% QoQ % -14.81% -19.80% -21.09% 2.40% -10.07% 11.20% - Horiz. % 55.20% 64.80% 80.80% 102.40% 100.00% 111.20% 100.00%
EPS -0.57 -0.64 -0.76 -0.78 -0.79 -0.76 -0.73 -15.14% QoQ % 10.94% 15.79% 2.56% 1.27% -3.95% -4.11% - Horiz. % 78.08% 87.67% 104.11% 106.85% 108.22% 104.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0130 0.0151 0.0173 0.0173 0.0185 0.0192 0.0215 -28.39% QoQ % -13.91% -12.72% 0.00% -6.49% -3.65% -10.70% - Horiz. % 60.47% 70.23% 80.47% 80.47% 86.05% 89.30% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.0100 2.7000 2.3900 1.7600 2.6700 3.1100 1.4600 -
P/RPS 62.61 71.84 50.96 29.64 43.82 42.81 22.23 98.81% QoQ % -12.85% 40.97% 71.93% -32.36% 2.36% 92.58% - Horiz. % 281.65% 323.17% 229.24% 133.33% 197.12% 192.58% 100.00%
P/EPS -76.26 -91.41 -68.38 -48.82 -69.22 -78.34 -38.42 57.61% QoQ % 16.57% -33.68% -40.07% 29.47% 11.64% -103.90% - Horiz. % 198.49% 237.92% 177.98% 127.07% 180.17% 203.90% 100.00%
EY -1.31 -1.09 -1.46 -2.05 -1.44 -1.28 -2.60 -36.55% QoQ % -20.18% 25.34% 28.78% -42.36% -12.50% 50.77% - Horiz. % 50.38% 41.92% 56.15% 78.85% 55.38% 49.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 33.50 38.57 29.88 22.00 29.67 31.10 12.94 88.00% QoQ % -13.14% 29.08% 35.82% -25.85% -4.60% 140.34% - Horiz. % 258.89% 298.07% 230.91% 170.02% 229.29% 240.34% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 -
Price 1.2800 2.5700 2.7300 2.2600 2.5800 2.5500 2.4100 -
P/RPS 39.87 68.39 58.21 38.06 42.34 35.10 36.70 5.65% QoQ % -41.70% 17.49% 52.94% -10.11% 20.63% -4.36% - Horiz. % 108.64% 186.35% 158.61% 103.71% 115.37% 95.64% 100.00%
P/EPS -48.57 -87.01 -78.11 -62.69 -66.89 -64.23 -63.42 -16.23% QoQ % 44.18% -11.39% -24.60% 6.28% -4.14% -1.28% - Horiz. % 76.58% 137.20% 123.16% 98.85% 105.47% 101.28% 100.00%
EY -2.06 -1.15 -1.28 -1.60 -1.50 -1.56 -1.58 19.25% QoQ % -79.13% 10.16% 20.00% -6.67% 3.85% 1.27% - Horiz. % 130.38% 72.78% 81.01% 101.27% 94.94% 98.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 21.33 36.71 34.13 28.25 28.67 25.50 21.37 -0.12% QoQ % -41.90% 7.56% 20.81% -1.46% 12.43% 19.33% - Horiz. % 99.81% 171.78% 159.71% 132.19% 134.16% 119.33% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
20210223 Quarterly Report- Q4 2020 v5.0.pdf 
