[SIGN] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -4.22%
YoY- -50.75%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 130,966 129,896 106,034 115,698 120,612 97,564 160,848 -12.74%
PBT 9,956 10,244 -5,146 3,144 3,838 -2,492 5,367 50.69%
Tax -3,416 -3,472 -2,829 -1,924 -2,028 -1,308 -1,784 53.89%
NP 6,540 6,772 -7,975 1,220 1,810 -3,800 3,583 49.08%
-
NP to SH 7,278 6,612 -6,596 1,408 1,470 -4,804 2,226 119.49%
-
Tax Rate 34.31% 33.89% - 61.20% 52.84% - 33.24% -
Total Cost 124,426 123,124 114,009 114,478 118,802 101,364 157,265 -14.39%
-
Net Worth 173,300 170,158 168,141 168,141 170,382 168,141 168,891 1.72%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 173,300 170,158 168,141 168,141 170,382 168,141 168,891 1.72%
NOSH 262,723 262,723 262,723 240,304 240,304 240,304 240,304 6.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.99% 5.21% -7.52% 1.05% 1.50% -3.89% 2.23% -
ROE 4.20% 3.89% -3.92% 0.84% 0.86% -2.86% 1.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.90 52.67 47.30 51.61 53.80 43.52 71.43 -18.06%
EPS 3.00 2.80 -2.90 0.67 0.60 -2.00 1.00 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.75 0.75 0.76 0.75 0.75 -4.47%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.29 20.12 16.43 17.92 18.69 15.11 24.92 -12.75%
EPS 1.13 1.02 -1.02 0.22 0.23 -0.74 0.34 121.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2636 0.2605 0.2605 0.264 0.2605 0.2616 1.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.54 0.32 0.395 0.39 0.45 0.49 0.44 -
P/RPS 1.02 0.61 0.84 0.76 0.84 1.13 0.62 39.15%
P/EPS 18.37 11.94 -13.43 62.10 68.63 -22.87 44.51 -44.41%
EY 5.44 8.38 -7.45 1.61 1.46 -4.37 2.25 79.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.46 0.53 0.52 0.59 0.65 0.59 19.32%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 28/08/20 18/05/20 24/02/20 21/11/19 30/08/19 -
Price 0.49 0.36 0.325 0.35 0.375 0.47 0.465 -
P/RPS 0.93 0.68 0.69 0.68 0.70 1.08 0.65 26.83%
P/EPS 16.67 13.43 -11.05 55.73 57.19 -21.93 47.04 -49.76%
EY 6.00 7.45 -9.05 1.79 1.75 -4.56 2.13 98.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.43 0.47 0.49 0.63 0.62 8.38%

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