[REVENUE] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 191.42%
YoY- -4.09%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
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 18,838 86,964 69,411 40,331 19,559 78,378 54,903 -50.95%
PBT 5,311 15,509 13,542 8,583 3,398 11,685 9,729 -33.18%
Tax -1,297 -3,485 -2,915 -1,870 -861 -2,628 -2,007 -25.23%
NP 4,014 12,024 10,627 6,713 2,537 9,057 7,722 -35.32%
-
NP to SH 3,461 11,146 9,858 6,146 2,109 7,511 7,056 -37.77%
-
Tax Rate 24.42% 22.47% 21.53% 21.79% 25.34% 22.49% 20.63% -
Total Cost 14,824 74,940 58,784 33,618 17,022 69,321 47,181 -53.75%
-
Net Worth 160,677 136,735 134,515 78,962 74,654 85,687 85,672 52.02%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 160,677 136,735 134,515 78,962 74,654 85,687 85,672 52.02%
NOSH 463,550 414,349 442,207 394,811 394,811 389,842 389,419 12.30%
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 21.31% 13.83% 15.31% 16.64% 12.97% 11.56% 14.06% -
ROE 2.15% 8.15% 7.33% 7.78% 2.82% 8.77% 8.24% -
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 4.10 20.99 16.51 10.22 4.98 20.12 14.10 -56.07%
EPS 0.75 2.69 2.45 1.56 0.54 2.39 2.43 -54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.32 0.20 0.19 0.22 0.22 36.24%
Adjusted Per Share Value based on latest NOSH - 394,811
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.11 14.37 11.47 6.67 3.23 12.95 9.07 -50.97%
EPS 0.57 1.84 1.63 1.02 0.35 1.24 1.17 -38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.226 0.2223 0.1305 0.1234 0.1416 0.1416 51.99%
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 1.86 1.86 1.84 1.26 1.18 1.18 1.02 -
P/RPS 45.33 8.86 11.14 12.33 23.71 5.86 7.23 239.63%
P/EPS 246.72 69.14 78.46 80.94 219.84 61.19 56.29 167.58%
EY 0.41 1.45 1.27 1.24 0.45 1.63 1.78 -62.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 5.64 5.75 6.30 6.21 5.36 4.64 9.39%
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 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 28/08/20 28/05/20 -
Price 1.59 1.94 1.92 1.82 1.26 1.35 1.14 -
P/RPS 38.75 9.24 11.63 17.82 25.31 6.71 8.09 183.88%
P/EPS 210.90 72.12 81.87 116.91 234.75 70.01 62.92 123.80%
EY 0.47 1.39 1.22 0.86 0.43 1.43 1.59 -55.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 5.88 6.00 9.10 6.63 6.14 5.18 -8.40%

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