[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.86%
YoY- -65.85%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,040,581 1,433,248 950,341 501,872 2,411,195 1,698,931 1,111,294 49.67%
PBT 45,889 -11,166 3,985 20,308 244,951 118,694 92,792 -37.33%
Tax -30,955 -23,424 -19,165 -8,172 -56,910 -33,292 -24,667 16.26%
NP 14,934 -34,590 -15,180 12,136 188,041 85,402 68,125 -63.47%
-
NP to SH 13,458 -34,770 -15,758 11,156 181,783 84,295 67,020 -65.54%
-
Tax Rate 67.46% - 480.93% 40.24% 23.23% 28.05% 26.58% -
Total Cost 2,025,647 1,467,838 965,521 489,736 2,223,154 1,613,529 1,043,169 55.33%
-
Net Worth 1,496,923 1,455,342 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 -0.36%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 116,427 49,897 49,897 -
Div Payout % - - - - 64.05% 59.19% 74.45% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,496,923 1,455,342 1,480,290 1,521,872 1,571,769 1,471,974 1,505,239 -0.36%
NOSH 831,624 831,624 831,624 831,624 831,624 831,624 831,624 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.73% -2.41% -1.60% 2.42% 7.80% 5.03% 6.13% -
ROE 0.90% -2.39% -1.06% 0.73% 11.57% 5.73% 4.45% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 245.37 172.34 114.28 60.35 289.94 204.29 133.63 49.67%
EPS 1.62 -4.18 -1.89 1.34 21.86 10.14 8.06 -65.52%
DPS 0.00 0.00 0.00 0.00 14.00 6.00 6.00 -
NAPS 1.80 1.75 1.78 1.83 1.89 1.77 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 831,624
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 245.25 172.26 114.22 60.32 289.80 204.19 133.56 49.67%
EPS 1.62 -4.18 -1.89 1.34 21.85 10.13 8.05 -65.49%
DPS 0.00 0.00 0.00 0.00 13.99 6.00 6.00 -
NAPS 1.7991 1.7491 1.7791 1.8291 1.8891 1.7691 1.8091 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.91 2.03 1.94 2.27 3.01 3.52 2.87 -
P/RPS 0.78 1.18 1.70 3.76 1.04 1.72 2.15 -48.97%
P/EPS 118.03 -48.55 -102.38 169.22 13.77 34.73 35.61 121.49%
EY 0.85 -2.06 -0.98 0.59 7.26 2.88 2.81 -54.77%
DY 0.00 0.00 0.00 0.00 4.65 1.70 2.09 -
P/NAPS 1.06 1.16 1.09 1.24 1.59 1.99 1.59 -23.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 26/08/20 21/05/20 26/02/20 22/11/19 27/08/19 -
Price 1.52 1.97 2.23 2.57 2.60 3.05 3.27 -
P/RPS 0.62 1.14 1.95 4.26 0.90 1.49 2.45 -59.82%
P/EPS 93.93 -47.12 -117.69 191.58 11.89 30.09 40.58 74.53%
EY 1.06 -2.12 -0.85 0.52 8.41 3.32 2.46 -42.80%
DY 0.00 0.00 0.00 0.00 5.38 1.97 1.83 -
P/NAPS 0.84 1.13 1.25 1.40 1.38 1.72 1.81 -39.91%

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