[BOILERM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 89.89%
YoY- -7.2%
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 133,238 70,914 237,328 161,353 96,359 32,028 230,147 -30.51%
PBT 12,282 7,396 33,745 24,370 13,711 3,541 32,426 -47.61%
Tax -3,018 -1,992 -8,328 -6,285 -3,785 -1,057 -8,344 -49.20%
NP 9,264 5,404 25,417 18,085 9,926 2,484 24,082 -47.07%
-
NP to SH 9,220 5,460 22,459 15,932 8,390 2,342 23,255 -46.00%
-
Tax Rate 24.57% 26.93% 24.68% 25.79% 27.61% 29.85% 25.73% -
Total Cost 123,974 65,510 211,911 143,268 86,433 29,544 206,065 -28.71%
-
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 9,030 - - - 9,030 -
Div Payout % - - 40.21% - - - 38.83% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 232,199 237,360 227,039 221,880 216,719 216,719 211,559 6.39%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.95% 7.62% 10.71% 11.21% 10.30% 7.76% 10.46% -
ROE 3.97% 2.30% 9.89% 7.18% 3.87% 1.08% 10.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.82 13.74 45.99 31.27 18.67 6.21 44.60 -30.51%
EPS 1.79 1.06 4.35 3.09 1.63 0.45 4.51 -45.96%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.82 13.74 45.99 31.27 18.67 6.21 44.60 -30.51%
EPS 1.79 1.06 4.35 3.09 1.63 0.45 4.51 -45.96%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 0.45 0.46 0.44 0.43 0.42 0.42 0.41 6.39%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.03 1.08 1.39 0.995 0.605 0.555 0.45 -
P/RPS 3.99 7.86 3.02 3.18 3.24 8.94 1.01 149.69%
P/EPS 57.64 102.07 31.94 32.23 37.21 122.28 9.98 221.56%
EY 1.73 0.98 3.13 3.10 2.69 0.82 10.02 -68.96%
DY 0.00 0.00 1.26 0.00 0.00 0.00 3.89 -
P/NAPS 2.29 2.35 3.16 2.31 1.44 1.32 1.10 62.96%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 25/05/21 24/02/21 24/11/20 12/08/20 25/06/20 -
Price 0.98 1.10 1.16 0.985 0.86 0.63 0.52 -
P/RPS 3.80 8.00 2.52 3.15 4.61 10.15 1.17 119.15%
P/EPS 54.85 103.96 26.65 31.90 52.89 138.80 11.54 182.42%
EY 1.82 0.96 3.75 3.13 1.89 0.72 8.67 -64.64%
DY 0.00 0.00 1.51 0.00 0.00 0.00 3.37 -
P/NAPS 2.18 2.39 2.64 2.29 2.05 1.50 1.27 43.31%

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