[QUALITY] QoQ Cumulative Quarter Result on 31-Jul-2020 [#2]

Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 29.58%
YoY- 5.0%
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 59,456 141,674 93,560 45,374 21,286 133,079 100,875 -29.72%
PBT 4,659 3,453 4,058 1,160 -1,906 -1,127 -12 -
Tax -1,134 -3,083 -2,630 -1,694 -53 -1,580 -989 9.55%
NP 3,525 370 1,428 -534 -1,959 -2,707 -1,001 -
-
NP to SH 2,735 -1,958 -553 -1,709 -2,427 -2,927 -931 -
-
Tax Rate 24.34% 89.28% 64.81% 146.03% - - - -
Total Cost 55,931 141,304 92,132 45,908 23,245 135,786 101,876 -32.97%
-
Net Worth 103,172 99,694 101,433 99,694 97,955 99,694 101,433 1.14%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 103,172 99,694 101,433 99,694 97,955 99,694 101,433 1.14%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 5.93% 0.26% 1.53% -1.18% -9.20% -2.03% -0.99% -
ROE 2.65% -1.96% -0.55% -1.71% -2.48% -2.94% -0.92% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 102.58 244.43 161.42 78.28 36.72 229.60 174.04 -29.72%
EPS 4.72 -3.38 -0.95 -2.95 -4.19 -5.05 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.75 1.72 1.69 1.72 1.75 1.14%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 102.58 244.43 161.42 78.28 36.72 229.60 174.04 -29.72%
EPS 4.72 -3.38 -0.95 -2.95 -4.19 -5.05 -1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.75 1.72 1.69 1.72 1.75 1.14%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.05 0.92 0.92 0.86 0.80 1.01 0.80 -
P/RPS 1.02 0.38 0.57 1.10 2.18 0.44 0.46 70.12%
P/EPS 22.25 -27.23 -96.43 -29.17 -19.11 -20.00 -49.81 -
EY 4.49 -3.67 -1.04 -3.43 -5.23 -5.00 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.53 0.50 0.47 0.59 0.46 18.06%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/07/21 30/04/21 23/12/20 28/09/20 29/06/20 30/04/20 20/12/19 -
Price 0.00 1.05 1.00 0.815 0.83 0.80 1.31 -
P/RPS 0.00 0.43 0.62 1.04 2.26 0.35 0.75 -
P/EPS 0.00 -31.08 -104.81 -27.64 -19.82 -15.84 -81.56 -
EY 0.00 -3.22 -0.95 -3.62 -5.04 -6.31 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.61 0.57 0.47 0.49 0.47 0.75 -

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