[REKATECH] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -1253.65%
YoY- -3235.58%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 11,913 9,370 5,252 7,716 5,898 6,678 6,703 46.67%
PBT 1,133 396 -1,380 -9,918 -100 -300 1,299 -8.70%
Tax -4 -6 -12 -304 -654 -706 -520 -96.09%
NP 1,129 390 -1,392 -10,222 -755 -1,006 778 28.14%
-
NP to SH 1,129 390 -1,392 -10,222 -755 -1,006 778 28.14%
-
Tax Rate 0.35% 1.52% - - - - 40.03% -
Total Cost 10,784 8,980 6,644 17,938 6,653 7,685 5,925 49.01%
-
Net Worth 78,515 57,862 60,618 57,612 75,146 75,146 75,146 2.96%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 78,515 57,862 60,618 57,612 75,146 75,146 75,146 2.96%
NOSH 436,198 275,537 275,537 250,489 250,489 250,489 250,489 44.69%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.48% 4.16% -26.50% -132.48% -12.80% -15.08% 11.61% -
ROE 1.44% 0.67% -2.30% -17.74% -1.00% -1.34% 1.04% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.73 3.40 1.91 3.08 2.35 2.67 2.68 1.23%
EPS 0.25 0.14 -0.52 -4.08 -0.30 -0.40 0.32 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.22 0.23 0.30 0.30 0.30 -28.84%
Adjusted Per Share Value based on latest NOSH - 250,489
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.01 1.58 0.89 1.30 1.00 1.13 1.13 46.75%
EPS 0.19 0.07 -0.24 -1.73 -0.13 -0.17 0.13 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.0977 0.1024 0.0973 0.1269 0.1269 0.1269 2.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.15 0.155 0.12 0.09 0.05 0.12 0.105 -
P/RPS 5.49 4.56 6.30 2.92 2.12 4.50 3.92 25.15%
P/EPS 57.94 109.51 -23.75 -2.21 -16.59 -29.85 33.78 43.24%
EY 1.73 0.91 -4.21 -45.34 -6.03 -3.35 2.96 -30.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.55 0.39 0.17 0.40 0.35 77.73%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 29/06/21 30/03/21 30/11/20 28/08/20 30/06/20 28/02/20 28/11/19 -
Price 0.135 0.145 0.14 0.19 0.09 0.11 0.15 -
P/RPS 4.94 4.26 7.34 6.17 3.82 4.13 5.61 -8.12%
P/EPS 52.14 102.44 -27.71 -4.66 -29.85 -27.36 48.26 5.28%
EY 1.92 0.98 -3.61 -21.48 -3.35 -3.65 2.07 -4.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.69 0.64 0.83 0.30 0.37 0.50 31.00%

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 & 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