[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 741.33%
YoY- -2.63%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 76,048 64,368 96,880 100,744 88,562 45,768 178,174 -43.28%
PBT 7,922 9,232 -30,456 31,062 -102 -20,688 53,488 -71.97%
Tax -2,234 -1,620 -3,400 -4,865 -4,280 -1,224 -4,244 -34.78%
NP 5,688 7,612 -33,856 26,197 -4,382 -21,912 49,244 -76.25%
-
NP to SH 6,156 8,020 -33,567 26,461 -4,126 -21,720 49,327 -74.99%
-
Tax Rate 28.20% 17.55% - 15.66% - - 7.93% -
Total Cost 70,360 56,756 130,736 74,546 92,944 67,680 128,930 -33.19%
-
Net Worth 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 -1.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 -1.84%
NOSH 1,050,457 1,046,537 1,044,237 1,038,627 1,037,127 1,037,127 1,037,127 0.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.48% 11.83% -34.95% 26.00% -4.95% -47.88% 27.64% -
ROE 0.58% 0.53% -2.22% 2.37% -0.26% -1.99% 4.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.27 4.33 6.53 9.71 5.95 4.41 17.18 -43.60%
EPS 0.58 0.76 -3.23 2.55 -0.40 -2.08 4.76 -75.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.021 1.018 1.074 1.053 1.05 1.055 -2.41%
Adjusted Per Share Value based on latest NOSH - 1,038,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.24 6.13 9.22 9.59 8.43 4.36 16.96 -43.27%
EPS 0.59 0.76 -3.20 2.52 -0.39 -2.07 4.70 -74.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0128 1.4454 1.4374 1.0611 1.4922 1.0367 1.0416 -1.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.14 0.18 0.14 0.12 0.105 0.085 -
P/RPS 1.86 3.23 2.76 1.44 2.02 2.38 0.49 143.14%
P/EPS 22.94 25.96 -7.95 5.49 -43.30 -5.01 1.79 446.78%
EY 4.36 3.85 -12.57 18.21 -2.31 -19.95 55.95 -81.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.18 0.13 0.11 0.10 0.08 38.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 21/09/21 24/05/21 03/03/21 23/11/20 28/08/20 29/06/20 -
Price 0.135 0.14 0.15 0.145 0.115 0.11 0.095 -
P/RPS 1.86 3.23 2.30 1.49 1.93 2.49 0.55 125.13%
P/EPS 22.94 25.96 -6.63 5.69 -41.49 -5.25 2.00 407.84%
EY 4.36 3.85 -15.09 17.58 -2.41 -19.04 50.06 -80.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.14 0.11 0.10 0.09 27.75%

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