[PERTAMA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 348.13%
YoY- -9.84%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 8,674 4,946 952 378 277 133 8,651 0.17%
PBT -26,481 -1,414 -1,418 -1,607 -1,852 -1,765 -825 903.63%
Tax -16 12,882 10,557 9,322 4,097 1,875 -1,248 -94.47%
NP -26,497 11,468 9,139 7,715 2,245 110 -2,073 444.14%
-
NP to SH -13,668 7,107 6,210 5,270 1,176 -350 -2,026 255.79%
-
Tax Rate - - - - - - - -
Total Cost 35,171 -6,522 -8,187 -7,337 -1,968 23 10,724 120.26%
-
Net Worth 130,008 60,670 138,675 132,647 125,531 122,631 115,739 8.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 130,008 60,670 138,675 132,647 125,531 122,631 115,739 8.03%
NOSH 433,360 433,360 433,360 433,360 433,360 433,360 433,360 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -305.48% 231.86% 959.98% 2,041.01% 810.47% 82.71% -23.96% -
ROE -10.51% 11.71% 4.48% 3.97% 0.94% -0.29% -1.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 2.00 1.14 0.22 0.09 0.07 0.03 2.17 -5.27%
EPS -3.29 1.64 1.43 1.23 0.28 -0.09 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.14 0.32 0.31 0.30 0.30 0.29 2.27%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.98 1.13 0.22 0.09 0.06 0.03 1.97 0.33%
EPS -3.12 1.62 1.42 1.20 0.27 -0.08 -0.46 257.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2967 0.1385 0.3165 0.3027 0.2865 0.2798 0.2641 8.04%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.58 0.515 0.555 0.395 0.37 0.35 0.49 -
P/RPS 28.98 45.12 252.64 447.14 558.93 1,075.71 22.61 17.94%
P/EPS -18.39 31.40 38.73 32.07 131.65 -408.77 -96.53 -66.79%
EY -5.44 3.18 2.58 3.12 0.76 -0.24 -1.04 200.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 3.68 1.73 1.27 1.23 1.17 1.69 9.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 18/08/21 28/05/21 23/02/21 20/11/20 01/09/20 -
Price 0.845 0.50 0.56 0.50 0.455 0.375 0.385 -
P/RPS 42.22 43.81 254.92 566.00 687.33 1,152.55 17.76 77.84%
P/EPS -26.79 30.49 39.08 40.60 161.90 -437.97 -75.84 -49.93%
EY -3.73 3.28 2.56 2.46 0.62 -0.23 -1.32 99.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 3.57 1.75 1.61 1.52 1.25 1.33 64.81%

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