[QES] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 32.1%
YoY- 304.84%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 106,914 52,611 155,224 114,625 78,656 39,772 161,373 -24.02%
PBT 14,393 8,962 11,726 9,186 6,858 3,334 5,600 87.74%
Tax -3,099 -1,547 -3,063 -2,489 -1,762 -891 -2,146 27.78%
NP 11,294 7,415 8,663 6,697 5,096 2,443 3,454 120.46%
-
NP to SH 10,793 6,937 8,660 6,692 5,066 2,494 3,307 120.18%
-
Tax Rate 21.53% 17.26% 26.12% 27.10% 25.69% 26.72% 38.32% -
Total Cost 95,620 45,196 146,561 107,928 73,560 37,329 157,919 -28.44%
-
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
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 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
NOSH 834,138 834,138 834,138 758,308 758,308 758,308 758,308 6.56%
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 10.56% 14.09% 5.58% 5.84% 6.48% 6.14% 2.14% -
ROE 8.63% 5.54% 7.42% 6.79% 5.57% 2.74% 3.63% -
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 12.82 6.31 18.61 15.12 10.37 5.24 21.28 -28.69%
EPS 1.29 0.83 1.12 0.88 0.67 0.33 0.44 104.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.12 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 758,308
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.82 6.31 18.61 13.74 9.43 4.77 19.35 -24.02%
EPS 1.29 0.83 1.12 0.80 0.61 0.30 0.40 118.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.1182 0.1091 0.1091 0.1091 23.66%
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 0.82 0.50 0.295 0.275 0.20 0.11 0.23 -
P/RPS 6.40 7.93 1.59 1.82 1.93 2.10 1.08 227.82%
P/EPS 63.37 60.12 28.41 31.16 29.94 33.45 52.74 13.03%
EY 1.58 1.66 3.52 3.21 3.34 2.99 1.90 -11.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 3.33 2.11 2.12 1.67 0.92 1.92 101.09%
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 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 -
Price 0.815 0.63 0.54 0.305 0.325 0.18 0.185 -
P/RPS 6.36 9.99 2.90 2.02 3.13 3.43 0.87 277.12%
P/EPS 62.99 75.75 52.01 34.56 48.65 54.73 42.42 30.18%
EY 1.59 1.32 1.92 2.89 2.06 1.83 2.36 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.20 3.86 2.35 2.71 1.50 1.54 131.83%

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