[TURBO] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -10.53%
YoY- 77.16%
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 38,765 26,720 26,088 49,413 47,917 46,924 45,532 -10.16%
PBT 3,677 -94 -2,000 6,490 7,273 6,662 8,436 -42.48%
Tax -809 -360 -104 -1,106 -1,256 -1,384 -956 -10.52%
NP 2,868 -454 -2,104 5,384 6,017 5,278 7,480 -47.19%
-
NP to SH 2,868 -454 -2,104 5,384 6,017 5,276 7,480 -47.19%
-
Tax Rate 22.00% - - 17.04% 17.27% 20.77% 11.33% -
Total Cost 35,897 27,174 28,192 44,029 41,900 41,646 38,052 -3.80%
-
Net Worth 111,239 110,159 112,319 112,319 110,159 112,319 108,000 1.98%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 2,160 - - - -
Div Payout % - - - 40.12% - - - -
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 111,239 110,159 112,319 112,319 110,159 112,319 108,000 1.98%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
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 7.40% -1.70% -8.07% 10.90% 12.56% 11.25% 16.43% -
ROE 2.58% -0.41% -1.87% 4.79% 5.46% 4.70% 6.93% -
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 35.89 24.74 24.16 45.75 44.37 43.45 42.16 -10.16%
EPS 2.65 -0.42 -1.96 4.99 5.57 4.88 6.92 -47.23%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.04 1.04 1.02 1.04 1.00 1.98%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 35.89 24.74 24.16 45.75 44.37 43.45 42.16 -10.16%
EPS 2.65 -0.42 -1.96 4.99 5.57 4.88 6.92 -47.23%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.03 1.02 1.04 1.04 1.02 1.04 1.00 1.98%
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 0.77 0.78 0.785 0.745 0.655 0.625 0.64 -
P/RPS 2.15 3.15 3.25 1.63 1.48 1.44 1.52 25.98%
P/EPS 29.00 -185.55 -40.29 14.94 11.76 12.79 9.24 114.21%
EY 3.45 -0.54 -2.48 6.69 8.51 7.82 10.82 -53.29%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.75 0.72 0.64 0.60 0.64 11.14%
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 22/11/21 23/08/21 21/05/21 25/02/21 23/11/20 24/08/20 01/06/20 -
Price 0.80 0.75 0.77 0.78 0.65 0.65 0.63 -
P/RPS 2.23 3.03 3.19 1.70 1.47 1.50 1.49 30.80%
P/EPS 30.13 -178.41 -39.52 15.65 11.67 13.31 9.10 121.98%
EY 3.32 -0.56 -2.53 6.39 8.57 7.52 10.99 -54.94%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.74 0.75 0.64 0.63 0.63 15.28%

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