[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 81.0%
YoY- -113.87%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 64,368 96,880 100,744 88,562 45,768 178,174 180,469 -49.73%
PBT 9,232 -30,456 31,062 -102 -20,688 53,488 36,701 -60.18%
Tax -1,620 -3,400 -4,865 -4,280 -1,224 -4,244 -9,568 -69.42%
NP 7,612 -33,856 26,197 -4,382 -21,912 49,244 27,133 -57.17%
-
NP to SH 8,020 -33,567 26,461 -4,126 -21,720 49,327 27,177 -55.70%
-
Tax Rate 17.55% - 15.66% - - 7.93% 26.07% -
Total Cost 56,756 130,736 74,546 92,944 67,680 128,930 153,336 -48.47%
-
Net Worth 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 -0.59%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 -0.59%
NOSH 1,046,537 1,044,237 1,038,627 1,037,127 1,037,127 1,037,127 1,037,127 0.60%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.83% -34.95% 26.00% -4.95% -47.88% 27.64% 15.03% -
ROE 0.53% -2.22% 2.37% -0.26% -1.99% 4.51% 1.77% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 4.33 6.53 9.71 5.95 4.41 17.18 12.12 -49.68%
EPS 0.76 -3.23 2.55 -0.40 -2.08 4.76 2.63 -56.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.021 1.018 1.074 1.053 1.05 1.055 1.029 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.13 9.22 9.59 8.43 4.36 16.96 17.18 -49.72%
EPS 0.76 -3.20 2.52 -0.39 -2.07 4.70 2.59 -55.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4454 1.4374 1.0611 1.4922 1.0367 1.0416 1.4584 -0.59%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.14 0.18 0.14 0.12 0.105 0.085 0.13 -
P/RPS 3.23 2.76 1.44 2.02 2.38 0.49 1.07 109.01%
P/EPS 25.96 -7.95 5.49 -43.30 -5.01 1.79 7.12 137.07%
EY 3.85 -12.57 18.21 -2.31 -19.95 55.95 14.04 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.13 0.11 0.10 0.08 0.13 5.06%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 21/09/21 24/05/21 03/03/21 23/11/20 28/08/20 29/06/20 26/02/20 -
Price 0.14 0.15 0.145 0.115 0.11 0.095 0.13 -
P/RPS 3.23 2.30 1.49 1.93 2.49 0.55 1.07 109.01%
P/EPS 25.96 -6.63 5.69 -41.49 -5.25 2.00 7.12 137.07%
EY 3.85 -15.09 17.58 -2.41 -19.04 50.06 14.04 -57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.14 0.11 0.10 0.09 0.13 5.06%

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