[SIGN] QoQ Annualized Quarter Result on 30-Sep-2020

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020
Profit Trend
QoQ- 200.24%
YoY- 237.64%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 139,589 139,122 130,966 129,896 106,034 115,698 120,612 10.24%
PBT 10,368 10,464 9,956 10,244 -5,146 3,144 3,838 94.08%
Tax -3,734 -3,414 -3,416 -3,472 -2,829 -1,924 -2,028 50.27%
NP 6,634 7,049 6,540 6,772 -7,975 1,220 1,810 137.90%
-
NP to SH 9,008 9,460 7,278 6,612 -6,596 1,408 1,470 235.23%
-
Tax Rate 36.01% 32.63% 34.31% 33.89% - 61.20% 52.84% -
Total Cost 132,955 132,073 124,426 123,124 114,009 114,478 118,802 7.79%
-
Net Worth 223,925 185,581 173,300 170,158 168,141 168,141 170,382 20.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 223,925 185,581 173,300 170,158 168,141 168,141 170,382 20.00%
NOSH 295,248 262,733 262,723 262,723 262,723 240,304 240,304 14.72%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.75% 5.07% 4.99% 5.21% -7.52% 1.05% 1.50% -
ROE 4.02% 5.10% 4.20% 3.89% -3.92% 0.84% 0.86% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 50.49 52.48 52.90 52.67 47.30 51.61 53.80 -4.14%
EPS 3.50 3.73 3.00 2.80 -2.90 0.67 0.60 224.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.70 0.70 0.69 0.75 0.75 0.76 4.34%
Adjusted Per Share Value based on latest NOSH - 262,723
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.63 21.55 20.29 20.12 16.43 17.92 18.69 10.23%
EPS 1.40 1.47 1.13 1.02 -1.02 0.22 0.23 233.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3469 0.2875 0.2685 0.2636 0.2605 0.2605 0.264 19.98%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.985 1.09 0.54 0.32 0.395 0.39 0.45 -
P/RPS 1.95 2.08 1.02 0.61 0.84 0.76 0.84 75.41%
P/EPS 30.23 30.55 18.37 11.94 -13.43 62.10 68.63 -42.13%
EY 3.31 3.27 5.44 8.38 -7.45 1.61 1.46 72.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.56 0.77 0.46 0.53 0.52 0.59 62.37%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 24/05/21 22/02/21 23/11/20 28/08/20 18/05/20 24/02/20 -
Price 0.95 0.985 0.49 0.36 0.325 0.35 0.375 -
P/RPS 1.88 1.88 0.93 0.68 0.69 0.68 0.70 93.33%
P/EPS 29.16 27.60 16.67 13.43 -11.05 55.73 57.19 -36.20%
EY 3.43 3.62 6.00 7.45 -9.05 1.79 1.75 56.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.41 0.70 0.52 0.43 0.47 0.49 78.74%

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