[TURBO] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -139.08%
YoY- -128.13%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 42,728 38,765 26,720 26,088 49,413 47,917 46,924 -6.03%
PBT 5,959 3,677 -94 -2,000 6,490 7,273 6,662 -7.14%
Tax -913 -809 -360 -104 -1,106 -1,256 -1,384 -24.16%
NP 5,046 2,868 -454 -2,104 5,384 6,017 5,278 -2.94%
-
NP to SH 5,044 2,868 -454 -2,104 5,384 6,017 5,276 -2.94%
-
Tax Rate 15.32% 22.00% - - 17.04% 17.27% 20.77% -
Total Cost 37,682 35,897 27,174 28,192 44,029 41,900 41,646 -6.43%
-
Net Worth 114,479 111,239 110,159 112,319 112,319 110,159 112,319 1.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,160 - - - 2,160 - - -
Div Payout % 42.82% - - - 40.12% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 114,479 111,239 110,159 112,319 112,319 110,159 112,319 1.27%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.81% 7.40% -1.70% -8.07% 10.90% 12.56% 11.25% -
ROE 4.41% 2.58% -0.41% -1.87% 4.79% 5.46% 4.70% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.56 35.89 24.74 24.16 45.75 44.37 43.45 -6.04%
EPS 4.67 2.65 -0.42 -1.96 4.99 5.57 4.88 -2.88%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.06 1.03 1.02 1.04 1.04 1.02 1.04 1.27%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.56 35.89 24.74 24.16 45.75 44.37 43.45 -6.04%
EPS 4.67 2.65 -0.42 -1.96 4.99 5.57 4.88 -2.88%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.06 1.03 1.02 1.04 1.04 1.02 1.04 1.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.76 0.77 0.78 0.785 0.745 0.655 0.625 -
P/RPS 1.92 2.15 3.15 3.25 1.63 1.48 1.44 21.07%
P/EPS 16.27 29.00 -185.55 -40.29 14.94 11.76 12.79 17.35%
EY 6.15 3.45 -0.54 -2.48 6.69 8.51 7.82 -14.76%
DY 2.63 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.72 0.75 0.76 0.75 0.72 0.64 0.60 12.88%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 22/11/21 23/08/21 21/05/21 25/02/21 23/11/20 24/08/20 -
Price 0.795 0.80 0.75 0.77 0.78 0.65 0.65 -
P/RPS 2.01 2.23 3.03 3.19 1.70 1.47 1.50 21.48%
P/EPS 17.02 30.13 -178.41 -39.52 15.65 11.67 13.31 17.75%
EY 5.87 3.32 -0.56 -2.53 6.39 8.57 7.52 -15.18%
DY 2.52 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.75 0.78 0.74 0.74 0.75 0.64 0.63 12.29%

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