[CME] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -63.66%
YoY- -146.31%
Quarter Report
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 18,078 30,816 4,436 5,761 4,468 6,816 29,173 -27.25%
PBT -3,444 -5,124 630 -1,489 -910 -588 895 -
Tax 0 0 1,875 0 0 0 -718 -
NP -3,444 -5,124 2,505 -1,489 -910 -588 177 -
-
NP to SH -3,444 -1,124 2,505 -1,489 -910 -588 177 -
-
Tax Rate - - -297.62% - - - 80.22% -
Total Cost 21,522 35,940 1,931 7,250 5,378 7,404 28,996 -17.97%
-
Net Worth 54,127 11,641 48,663 45,490 42,826 35,404 36,982 28.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 54,127 11,641 48,663 45,490 42,826 35,404 36,982 28.81%
NOSH 968,477 200,714 968,228 865,228 865,228 760,211 584,236 39.93%
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 -19.05% -16.63% 56.47% -25.85% -20.37% -8.63% 0.61% -
ROE -6.36% -9.66% 5.15% -3.27% -2.12% -1.66% 0.48% -
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 1.94 15.35 0.55 0.73 0.61 1.11 4.99 -46.64%
EPS -0.38 -0.56 0.31 -0.19 -0.12 -0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.058 0.0598 0.058 0.058 0.0578 0.0633 -5.64%
Adjusted Per Share Value based on latest NOSH - 865,228
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.72 2.94 0.42 0.55 0.43 0.65 2.78 -27.32%
EPS -0.33 -0.11 0.24 -0.14 -0.09 -0.06 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0111 0.0464 0.0434 0.0409 0.0338 0.0353 28.71%
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 0.06 0.04 0.05 0.05 0.06 0.065 0.035 -
P/RPS 3.10 0.26 9.17 6.81 9.92 5.84 0.70 168.94%
P/EPS -16.26 -7.14 16.24 -26.33 -48.68 -67.71 115.53 -
EY -6.15 -14.00 6.16 -3.80 -2.05 -1.48 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.69 0.84 0.86 1.03 1.12 0.55 51.75%
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 28/02/22 30/11/21 29/09/21 28/05/21 08/03/21 30/11/20 28/08/20 -
Price 0.055 0.06 0.04 0.05 0.065 0.065 0.12 -
P/RPS 2.84 0.39 7.34 6.81 10.74 5.84 2.40 11.84%
P/EPS -14.90 -10.71 12.99 -26.33 -52.74 -67.71 396.09 -
EY -6.71 -9.33 7.70 -3.80 -1.90 -1.48 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 0.67 0.86 1.12 1.12 1.90 -36.92%

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