[QES] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[QES] QES GROUP BERHAD
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -36.78%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 54,303 52,611 40,599 35,969 38,884 39,772 41,444 19.76%
PBT 5,431 8,962 2,540 2,328 3,524 3,334 1,124 186.08%
Tax -1,552 -1,547 -574 -727 -871 -891 633 -
NP 3,879 7,415 1,966 1,601 2,653 2,443 1,757 69.63%
-
NP to SH 3,856 6,937 1,968 1,626 2,572 2,494 1,654 75.91%
-
Tax Rate 28.58% 17.26% 22.60% 31.23% 24.72% 26.72% -56.32% -
Total Cost 50,424 45,196 38,633 34,368 36,231 37,329 39,687 17.32%
-
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,120 125,120 116,779 98,580 90,996 90,996 90,996 23.67%
NOSH 834,138 834,138 834,138 758,308 758,308 758,308 758,308 6.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.14% 14.09% 4.84% 4.45% 6.82% 6.14% 4.24% -
ROE 3.08% 5.54% 1.69% 1.65% 2.83% 2.74% 1.82% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.51 6.31 4.87 4.74 5.13 5.24 5.47 12.31%
EPS 0.46 0.83 0.24 0.21 0.34 0.33 0.22 63.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.12 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 758,308
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.51 6.31 4.87 4.31 4.66 4.77 4.97 19.73%
EPS 0.46 0.83 0.24 0.19 0.31 0.30 0.20 74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.1182 0.1091 0.1091 0.1091 23.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.82 0.50 0.295 0.275 0.20 0.11 0.23 -
P/RPS 12.60 7.93 6.06 5.80 3.90 2.10 4.21 107.81%
P/EPS 177.38 60.12 125.04 128.25 58.97 33.45 105.45 41.48%
EY 0.56 1.66 0.80 0.78 1.70 2.99 0.95 -29.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.47 3.33 2.11 2.12 1.67 0.92 1.92 101.09%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 -
Price 0.815 0.63 0.54 0.305 0.325 0.18 0.185 -
P/RPS 12.52 9.99 11.09 6.43 6.34 3.43 3.38 139.59%
P/EPS 176.30 75.75 228.88 142.24 95.82 54.73 84.82 62.94%
EY 0.57 1.32 0.44 0.70 1.04 1.83 1.18 -38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.43 4.20 3.86 2.35 2.71 1.50 1.54 131.83%

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