[POLYDM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#1]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 191.52%
YoY- 281.53%
View:
Show?
Cumulative Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 35,680 19,505 28,644 10,136 11,780 6,833 15,953 30.74%
PBT 10,021 5,275 5,259 1,405 -932 407 2,062 69.30%
Tax -2,440 -1,294 -1,311 -455 -106 -158 -561 63.16%
NP 7,581 3,981 3,948 950 -1,038 249 1,501 71.48%
-
NP to SH 7,581 3,981 3,948 950 -1,038 249 1,501 71.48%
-
Tax Rate 24.35% 24.53% 24.93% 32.38% - 38.82% 27.21% -
Total Cost 28,099 15,524 24,696 9,186 12,818 6,584 14,452 24.78%
-
Net Worth 19,411 16,764 13,235 10,588 9,705 8,250 7,946 34.64%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 8 8 8 - - - - -
Div Payout % 0.12% 0.22% 0.22% - - - - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 19,411 16,764 13,235 10,588 9,705 8,250 7,946 34.64%
NOSH 88,236 88,236 88,236 88,236 88,236 75,000 88,294 -0.02%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 21.25% 20.41% 13.78% 9.37% -8.81% 3.64% 9.41% -
ROE 39.05% 23.75% 29.83% 8.97% -10.69% 3.02% 18.89% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 40.44 22.11 32.46 11.49 13.35 9.11 18.07 30.77%
EPS 8.59 4.51 4.47 1.08 -1.18 0.33 1.70 71.51%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.15 0.12 0.11 0.11 0.09 34.67%
Adjusted Per Share Value based on latest NOSH - 88,236
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 40.44 22.11 32.46 11.49 13.35 7.74 18.08 30.74%
EPS 8.59 4.51 4.47 1.08 -1.18 0.28 1.70 71.51%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.15 0.12 0.11 0.0935 0.0901 34.62%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 - - -
Price 0.26 0.22 0.20 0.20 0.20 0.00 0.00 -
P/RPS 0.64 1.00 0.62 1.74 1.50 0.00 0.00 -
P/EPS 3.03 4.88 4.47 18.58 -17.00 0.00 0.00 -
EY 33.05 20.51 22.37 5.38 -5.88 0.00 0.00 -
DY 0.04 0.05 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 1.33 1.67 1.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 26/08/22 23/02/22 26/08/21 26/02/21 26/08/20 20/03/20 - -
Price 0.27 0.25 0.21 0.00 0.20 0.00 0.00 -
P/RPS 0.67 1.13 0.65 0.00 1.50 0.00 0.00 -
P/EPS 3.14 5.54 4.69 0.00 -17.00 0.00 0.00 -
EY 31.82 18.05 21.31 0.00 -5.88 0.00 0.00 -
DY 0.04 0.04 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.32 1.40 0.00 1.82 0.00 0.00 -

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