[TURBO] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1047.58%
YoY- -52.34%
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 20,271 10,885 42,728 29,074 13,360 6,522 49,413 -44.87%
PBT -596 78 5,959 2,758 -47 -500 6,490 -
Tax -6 -37 -913 -607 -180 -26 -1,106 -96.94%
NP -602 41 5,046 2,151 -227 -526 5,384 -
-
NP to SH -603 41 5,044 2,151 -227 -526 5,384 -
-
Tax Rate - 47.44% 15.32% 22.01% - - 17.04% -
Total Cost 20,873 10,844 37,682 26,923 13,587 7,048 44,029 -39.28%
-
Net Worth 113,399 115,560 114,479 111,239 110,159 112,319 112,319 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 - - 2,160 - - - 2,160 -
Div Payout % - - 42.82% - - - 40.12% -
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 113,399 115,560 114,479 111,239 110,159 112,319 112,319 0.64%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 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 -2.97% 0.38% 11.81% 7.40% -1.70% -8.07% 10.90% -
ROE -0.53% 0.04% 4.41% 1.93% -0.21% -0.47% 4.79% -
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 18.77 10.08 39.56 26.92 12.37 6.04 45.75 -44.87%
EPS -0.56 0.04 4.67 1.99 -0.21 -0.49 4.99 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.07 1.06 1.03 1.02 1.04 1.04 0.64%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.77 10.08 39.56 26.92 12.37 6.04 45.75 -44.87%
EPS -0.56 0.04 4.67 1.99 -0.21 -0.49 4.99 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.07 1.06 1.03 1.02 1.04 1.04 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 0.735 0.765 0.76 0.77 0.78 0.785 0.745 -
P/RPS 3.92 7.59 1.92 2.86 6.31 13.00 1.63 79.78%
P/EPS -131.64 2,015.12 16.27 38.66 -371.10 -161.18 14.94 -
EY -0.76 0.05 6.15 2.59 -0.27 -0.62 6.69 -
DY 0.00 0.00 2.63 0.00 0.00 0.00 2.68 -
P/NAPS 0.70 0.71 0.72 0.75 0.76 0.75 0.72 -1.86%
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 22/11/21 23/08/21 21/05/21 25/02/21 -
Price 0.70 0.77 0.795 0.80 0.75 0.77 0.78 -
P/RPS 3.73 7.64 2.01 2.97 6.06 12.75 1.70 69.09%
P/EPS -125.37 2,028.29 17.02 40.17 -356.83 -158.10 15.65 -
EY -0.80 0.05 5.87 2.49 -0.28 -0.63 6.39 -
DY 0.00 0.00 2.52 0.00 0.00 0.00 2.56 -
P/NAPS 0.67 0.72 0.75 0.78 0.74 0.74 0.75 -7.26%

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