[REVENUE] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 13.07%
YoY- 48.4%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 69,125 46,281 18,838 86,964 69,411 40,331 19,559 132.19%
PBT 19,404 12,470 5,311 15,509 13,542 8,583 3,398 219.82%
Tax -5,183 -3,043 -1,297 -3,485 -2,915 -1,870 -861 231.27%
NP 14,221 9,427 4,014 12,024 10,627 6,713 2,537 215.88%
-
NP to SH 12,674 8,018 3,461 11,146 9,858 6,146 2,109 230.90%
-
Tax Rate 26.71% 24.40% 24.42% 22.47% 21.53% 21.79% 25.34% -
Total Cost 54,904 36,854 14,824 74,940 58,784 33,618 17,022 118.46%
-
Net Worth 177,051 167,318 160,677 136,735 134,515 78,962 74,654 77.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 177,051 167,318 160,677 136,735 134,515 78,962 74,654 77.93%
NOSH 466,232 465,118 463,550 414,349 442,207 394,811 394,811 11.73%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.57% 20.37% 21.31% 13.83% 15.31% 16.64% 12.97% -
ROE 7.16% 4.79% 2.15% 8.15% 7.33% 7.78% 2.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.84 9.96 4.10 20.99 16.51 10.22 4.98 107.21%
EPS 2.74 1.74 0.75 2.69 2.45 1.56 0.54 195.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.35 0.33 0.32 0.20 0.19 58.80%
Adjusted Per Share Value based on latest NOSH - 442,068
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 12.46 8.34 3.39 15.67 12.51 7.27 3.52 132.44%
EPS 2.28 1.44 0.62 2.01 1.78 1.11 0.38 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3191 0.3015 0.2896 0.2464 0.2424 0.1423 0.1345 77.97%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.51 1.55 1.86 1.86 1.84 1.26 1.18 -
P/RPS 10.18 15.57 45.33 8.86 11.14 12.33 23.71 -43.11%
P/EPS 55.51 89.85 246.72 69.14 78.46 80.94 219.84 -60.08%
EY 1.80 1.11 0.41 1.45 1.27 1.24 0.45 152.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 4.31 5.31 5.64 5.75 6.30 6.21 -25.80%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 -
Price 1.07 1.59 1.59 1.94 1.92 1.82 1.26 -
P/RPS 7.21 15.97 38.75 9.24 11.63 17.82 25.31 -56.73%
P/EPS 39.34 92.17 210.90 72.12 81.87 116.91 234.75 -69.63%
EY 2.54 1.08 0.47 1.39 1.22 0.86 0.43 227.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 4.42 4.54 5.88 6.00 9.10 6.63 -43.47%

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