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

Announcement Date
15-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 77.17%
YoY- 70.3%
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 2,332,262 1,787,635 1,164,608 558,525 1,682,534 1,122,950 572,953 153.85%
PBT -303,492 -71,768 -61,363 -47,218 -241,880 -50,889 -15,476 620.67%
Tax -4,526 -3,902 -6,880 -2,004 26,301 6,451 376 -
NP -308,018 -75,670 -68,243 -49,222 -215,579 -44,438 -15,100 639.77%
-
NP to SH -308,018 -75,670 -68,243 -49,222 -215,579 -44,438 -15,100 639.77%
-
Tax Rate - - - - - - - -
Total Cost 2,640,280 1,863,305 1,232,851 607,747 1,898,113 1,167,388 588,053 170.92%
-
Net Worth 1,142,854 1,377,687 1,385,514 1,408,998 1,448,137 1,628,175 1,682,970 -22.65%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 31,311 - - -
Div Payout % - - - - 0.00% - - -
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 1,142,854 1,377,687 1,385,514 1,408,998 1,448,137 1,628,175 1,682,970 -22.65%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 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 -13.21% -4.23% -5.86% -8.81% -12.81% -3.96% -2.64% -
ROE -26.95% -5.49% -4.93% -3.49% -14.89% -2.73% -0.90% -
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 297.95 228.37 148.78 71.35 214.94 143.46 73.19 153.87%
EPS -39.35 -9.67 -8.72 -6.29 -27.54 -5.68 -1.93 639.53%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.46 1.76 1.77 1.80 1.85 2.08 2.15 -22.65%
Adjusted Per Share Value based on latest NOSH - 782,776
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 297.95 228.37 148.78 71.35 214.94 143.46 73.19 153.87%
EPS -39.35 -9.67 -8.72 -6.29 -27.54 -5.68 -1.93 639.53%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.46 1.76 1.77 1.80 1.85 2.08 2.15 -22.65%
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 1.21 0.81 0.93 0.71 1.48 1.63 1.51 -
P/RPS 0.41 0.35 0.63 1.00 0.69 1.14 2.06 -65.74%
P/EPS -3.08 -8.38 -10.67 -11.29 -5.37 -28.71 -78.28 -88.31%
EY -32.52 -11.93 -9.37 -8.86 -18.61 -3.48 -1.28 755.79%
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.83 0.46 0.53 0.39 0.80 0.78 0.70 11.96%
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 22/02/21 24/11/20 25/08/20 15/06/20 25/02/20 25/11/19 20/08/19 -
Price 0.985 1.05 0.90 0.95 1.33 1.48 1.61 -
P/RPS 0.33 0.46 0.60 1.33 0.62 1.03 2.20 -71.60%
P/EPS -2.50 -10.86 -10.32 -15.11 -4.83 -26.07 -83.46 -90.25%
EY -39.95 -9.21 -9.69 -6.62 -20.71 -3.84 -1.20 923.94%
DY 0.00 0.00 0.00 0.00 3.01 0.00 0.00 -
P/NAPS 0.67 0.60 0.51 0.53 0.72 0.71 0.75 -7.21%

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