[POLYDM] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -308.43%
YoY- -169.15%
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 39,010 28,644 20,272 11,780 13,666 15,953 0 -
PBT 10,550 5,259 2,810 -932 814 2,062 0 -
Tax -2,588 -1,311 -910 -106 -316 -561 0 -
NP 7,962 3,948 1,900 -1,038 498 1,501 0 -
-
NP to SH 7,962 3,948 1,900 -1,038 498 1,501 0 -
-
Tax Rate 24.53% 24.93% 32.38% - 38.82% 27.21% - -
Total Cost 31,048 24,696 18,372 12,818 13,168 14,452 0 -
-
Net Worth 16,764 13,235 10,588 9,705 8,250 7,946 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 17 8 - - - - - -
Div Payout % 0.22% 0.22% - - - - - -
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 16,764 13,235 10,588 9,705 8,250 7,946 0 -
NOSH 88,236 88,236 88,236 88,236 75,000 88,294 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 20.41% 13.78% 9.37% -8.81% 3.64% 9.41% 0.00% -
ROE 47.49% 29.83% 17.94% -10.69% 6.04% 18.89% 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 44.21 32.46 22.97 13.35 18.22 18.07 0.00 -
EPS 9.02 4.47 2.16 -1.18 0.66 1.70 0.00 -
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.15 0.12 0.11 0.11 0.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,236
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 44.21 32.46 22.97 13.35 15.49 18.08 0.00 -
EPS 9.02 4.47 2.16 -1.18 0.56 1.70 0.00 -
DPS 0.02 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.15 0.12 0.11 0.0935 0.0901 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 - - - -
Price 0.22 0.20 0.20 0.20 0.00 0.00 0.00 -
P/RPS 0.50 0.62 0.87 1.50 0.00 0.00 0.00 -
P/EPS 2.44 4.47 9.29 -17.00 0.00 0.00 0.00 -
EY 41.02 22.37 10.77 -5.88 0.00 0.00 0.00 -
DY 0.09 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.33 1.67 1.82 0.00 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 23/02/22 26/08/21 26/02/21 26/08/20 20/03/20 - - -
Price 0.25 0.21 0.00 0.20 0.00 0.00 0.00 -
P/RPS 0.57 0.65 0.00 1.50 0.00 0.00 0.00 -
P/EPS 2.77 4.69 0.00 -17.00 0.00 0.00 0.00 -
EY 36.09 21.31 0.00 -5.88 0.00 0.00 0.00 -
DY 0.08 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.40 0.00 1.82 0.00 0.00 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