[ENEST] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 58.57%
YoY- 148.07%
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 99,162 99,440 78,088 47,376 51,138 41,874 0 -
PBT 8,600 9,722 7,109 4,706 3,084 4,914 0 -
Tax -2,096 -2,258 -1,628 -1,074 -778 -1,208 0 -
NP 6,504 7,464 5,481 3,632 2,306 3,706 0 -
-
NP to SH 5,976 6,818 5,217 3,290 2,103 3,348 0 -
-
Tax Rate 24.37% 23.23% 22.90% 22.82% 25.23% 24.58% - -
Total Cost 92,658 91,976 72,607 43,744 48,832 38,168 0 -
-
Net Worth 14,880 339,450 14,833 11,299 10,090 4,650 0 -
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div 325 651 - - - - - -
Div Payout % 5.45% 9.55% - - - - - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 14,880 339,450 14,833 11,299 10,090 4,650 0 -
NOSH 465,000 465,000 465,000 465,000 465,000 465,000 0 -
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 6.56% 7.51% 7.02% 7.67% 4.51% 8.85% 0.00% -
ROE 40.16% 2.01% 35.17% 29.12% 20.84% 72.00% 0.00% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 21.33 21.38 16.79 10.19 11.00 9.01 0.00 -
EPS 1.40 1.46 1.12 0.70 0.45 0.72 0.00 -
DPS 0.07 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.73 0.0319 0.0243 0.0217 0.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 465,000
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 21.33 21.38 16.79 10.19 11.00 9.01 0.00 -
EPS 1.40 1.46 1.12 0.70 0.45 0.72 0.00 -
DPS 0.07 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.73 0.0319 0.0243 0.0217 0.01 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 - - -
Price 0.14 0.14 0.13 0.13 0.13 0.00 0.00 -
P/RPS 0.66 0.65 0.77 1.28 1.18 0.00 0.00 -
P/EPS 10.89 9.55 11.59 18.37 28.74 0.00 0.00 -
EY 9.18 10.47 8.63 5.44 3.48 0.00 0.00 -
DY 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 0.19 4.08 5.35 5.99 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 28/02/22 30/09/21 31/03/21 28/08/20 28/02/20 30/08/19 - -
Price 0.14 0.14 0.00 0.13 0.13 0.13 0.00 -
P/RPS 0.66 0.65 0.00 1.28 1.18 1.44 0.00 -
P/EPS 10.89 9.55 0.00 18.37 28.74 18.06 0.00 -
EY 9.18 10.47 0.00 5.44 3.48 5.54 0.00 -
DY 0.50 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 0.19 0.00 5.35 5.99 13.00 0.00 -

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