[SIGN] QoQ Annualized Quarter Result on 31-Mar-2021

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021
Profit Trend
QoQ- 29.98%
YoY- 571.88%
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 168,566 123,444 139,589 139,122 130,966 129,896 106,034 36.09%
PBT 18,996 7,440 10,368 10,464 9,956 10,244 -5,146 -
Tax -4,939 -282 -3,734 -3,414 -3,416 -3,472 -2,829 44.84%
NP 14,056 7,158 6,634 7,049 6,540 6,772 -7,975 -
-
NP to SH 15,184 11,874 9,008 9,460 7,278 6,612 -6,596 -
-
Tax Rate 26.00% 3.79% 36.01% 32.63% 34.31% 33.89% - -
Total Cost 154,509 116,286 132,955 132,073 124,426 123,124 114,009 22.39%
-
Net Worth 201,480 198,720 223,925 185,581 173,300 170,158 168,141 12.77%
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 201,480 198,720 223,925 185,581 173,300 170,158 168,141 12.77%
NOSH 295,248 295,248 295,248 262,733 262,723 262,723 262,723 8.06%
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 8.34% 5.80% 4.75% 5.07% 4.99% 5.21% -7.52% -
ROE 7.54% 5.98% 4.02% 5.10% 4.20% 3.89% -3.92% -
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 61.07 44.73 50.49 52.48 52.90 52.67 47.30 18.51%
EPS 5.52 4.20 3.50 3.73 3.00 2.80 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.81 0.70 0.70 0.69 0.75 -1.78%
Adjusted Per Share Value based on latest NOSH - 262,733
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.11 19.12 21.63 21.55 20.29 20.12 16.43 36.06%
EPS 2.35 1.84 1.40 1.47 1.13 1.02 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.3079 0.3469 0.2875 0.2685 0.2636 0.2605 12.76%
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 1.38 0.93 0.985 1.09 0.54 0.32 0.395 -
P/RPS 2.26 2.08 1.95 2.08 1.02 0.61 0.84 93.09%
P/EPS 25.08 21.62 30.23 30.55 18.37 11.94 -13.43 -
EY 3.99 4.63 3.31 3.27 5.44 8.38 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.29 1.22 1.56 0.77 0.46 0.53 132.87%
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 21/02/22 25/11/21 27/08/21 24/05/21 22/02/21 23/11/20 28/08/20 -
Price 1.40 1.32 0.95 0.985 0.49 0.36 0.325 -
P/RPS 2.29 2.95 1.88 1.88 0.93 0.68 0.69 122.01%
P/EPS 25.45 30.68 29.16 27.60 16.67 13.43 -11.05 -
EY 3.93 3.26 3.43 3.62 6.00 7.45 -9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.83 1.17 1.41 0.70 0.52 0.43 170.41%

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