[THHEAVY] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -364.08%
YoY- 64.34%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,576 9,356 9,666 11,430 7,556 61,919 71,709 -92.17%
PBT -22,328 -16,193 -8,221 -9,622 1,588 -58,478 -17,518 17.57%
Tax 0 0 0 0 0 -1,876 0 -
NP -22,328 -16,193 -8,221 -9,622 1,588 -60,354 -17,518 17.57%
-
NP to SH -22,324 -15,786 -7,725 -9,000 3,408 -56,285 -14,624 32.61%
-
Tax Rate - - - - 0.00% - - -
Total Cost 23,904 25,549 17,887 21,052 5,968 122,273 89,227 -58.47%
-
Net Worth -9,328 -5,108 4,886 6,219 11,549 10,661 55,971 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth -9,328 -5,108 4,886 6,219 11,549 10,661 55,971 -
NOSH 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 2,221,077 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -1,416.75% -173.08% -85.05% -84.18% 21.02% -97.47% -24.43% -
ROE 0.00% 0.00% -158.10% -144.72% 29.51% -527.94% -26.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.07 0.42 0.44 0.51 0.34 2.79 3.23 -92.24%
EPS -1.00 -0.71 -0.35 -0.40 0.16 -2.53 -0.65 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0042 -0.0023 0.0022 0.0028 0.0052 0.0048 0.0252 -
Adjusted Per Share Value based on latest NOSH - 2,221,077
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.07 0.42 0.44 0.51 0.34 2.79 3.23 -92.24%
EPS -1.00 -0.71 -0.35 -0.40 0.16 -2.53 -0.65 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0042 -0.0023 0.0022 0.0028 0.0052 0.0048 0.0252 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.01 0.01 0.105 0.095 0.135 0.09 0.09 -
P/RPS 14.09 2.37 24.13 18.46 39.68 3.23 2.79 194.64%
P/EPS -0.99 -1.41 -30.19 -23.44 87.98 -3.55 -13.67 -82.65%
EY -100.51 -71.07 -3.31 -4.27 1.14 -28.16 -7.32 474.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 47.73 33.93 25.96 18.75 3.57 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 31/03/21 24/11/20 -
Price 0.01 0.01 0.06 0.09 0.10 0.135 0.085 -
P/RPS 14.09 2.37 13.79 17.49 29.39 4.84 2.63 206.48%
P/EPS -0.99 -1.41 -17.25 -22.21 65.17 -5.33 -12.91 -81.97%
EY -100.51 -71.07 -5.80 -4.50 1.53 -18.77 -7.75 452.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 27.27 32.14 19.23 28.13 3.37 -

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