[PLENITU] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -54.35%
YoY- 1053.18%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 272,728 182,236 124,424 62,764 208,493 137,300 85,346 117.41%
PBT 42,298 26,723 21,988 10,573 29,540 14,162 5,823 276.43%
Tax -23,281 -18,288 -13,039 -6,019 -20,841 -12,922 -7,743 108.73%
NP 19,017 8,435 8,949 4,554 8,699 1,240 -1,920 -
-
NP to SH 25,020 10,893 10,558 5,443 11,924 3,776 -59 -
-
Tax Rate 55.04% 68.44% 59.30% 56.93% 70.55% 91.24% 132.97% -
Total Cost 253,711 173,801 115,475 58,210 199,794 136,060 87,266 104.10%
-
Net Worth 1,587,180 1,579,549 1,575,734 1,583,365 1,579,549 1,583,365 1,571,919 0.64%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,587,180 1,579,549 1,575,734 1,583,365 1,579,549 1,583,365 1,571,919 0.64%
NOSH 381,533 381,533 381,533 381,533 381,533 381,533 381,533 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.97% 4.63% 7.19% 7.26% 4.17% 0.90% -2.25% -
ROE 1.58% 0.69% 0.67% 0.34% 0.75% 0.24% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 71.48 47.76 32.61 16.45 54.65 35.99 22.37 117.40%
EPS 6.60 2.90 2.80 1.40 3.10 1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.14 4.13 4.15 4.14 4.15 4.12 0.64%
Adjusted Per Share Value based on latest NOSH - 381,533
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 71.48 47.76 32.61 16.45 54.65 35.99 22.37 117.40%
EPS 6.60 2.90 2.80 1.40 3.10 1.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.14 4.13 4.15 4.14 4.15 4.12 0.64%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.01 1.02 1.05 1.01 0.995 1.10 1.04 -
P/RPS 1.41 2.14 3.22 6.14 1.82 3.06 4.65 -54.96%
P/EPS 15.40 35.73 37.94 70.80 31.84 111.15 -6,725.34 -
EY 6.49 2.80 2.64 1.41 3.14 0.90 -0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.25 0.24 0.24 0.27 0.25 -2.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 23/05/22 25/02/22 26/11/21 07/09/21 25/05/21 22/02/21 -
Price 0.965 1.01 1.04 1.04 1.00 0.98 1.00 -
P/RPS 1.35 2.11 3.19 6.32 1.83 2.72 4.47 -55.08%
P/EPS 14.72 35.38 37.58 72.90 32.00 99.02 -6,466.67 -
EY 6.80 2.83 2.66 1.37 3.13 1.01 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.25 0.25 0.24 0.24 0.24 -2.80%

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