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

Stock
[RL] RESERVOIR LINK ENERGY BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -98.7%
YoY- -96.4%
Quarter Report
Latest QR
Upcoming QR
RL's Result
RL's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 33,837 38,189 28,533 11,883 22,077 26,055 16,536 60.96%
PBT 2,176 9,207 5,335 313 9,794 1,402 1,181 50.12%
Tax -562 -2,712 -1,370 -274 -2,421 -774 -286 56.69%
NP 1,614 6,495 3,965 39 7,373 628 895 47.99%
-
NP to SH 871 5,839 3,952 98 7,521 630 887 -1.20%
-
Tax Rate 25.83% 29.46% 25.68% 87.54% 24.72% 55.21% 24.22% -
Total Cost 32,223 31,694 24,568 11,844 14,704 25,427 15,641 61.69%
-
Net Worth 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 1,425 - 1,907 - - -
Div Payout % - - 36.06% - 25.36% - - -
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 77,149 74,291 65,550 62,699 63,581 57,000 34,181 71.81%
NOSH 290,445 290,445 285,000 285,000 285,000 285,000 227,874 17.50%
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 4.77% 17.01% 13.90% 0.33% 33.40% 2.41% 5.41% -
ROE 1.13% 7.86% 6.03% 0.16% 11.83% 1.11% 2.60% -
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 11.84 13.37 10.01 4.17 8.68 9.14 7.26 38.42%
EPS 0.30 2.04 1.39 0.03 2.96 0.22 0.39 -16.00%
DPS 0.00 0.00 0.50 0.00 0.75 0.00 0.00 -
NAPS 0.27 0.26 0.23 0.22 0.25 0.20 0.15 47.81%
Adjusted Per Share Value based on latest NOSH - 285,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.68 12.05 9.01 3.75 6.97 8.22 5.22 60.95%
EPS 0.27 1.84 1.25 0.03 2.37 0.20 0.28 -2.38%
DPS 0.00 0.00 0.45 0.00 0.60 0.00 0.00 -
NAPS 0.2435 0.2345 0.2069 0.1979 0.2007 0.1799 0.1079 71.79%
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 - -
Price 0.54 0.595 0.49 0.68 0.48 0.325 0.00 -
P/RPS 4.56 4.45 4.89 16.31 5.53 3.55 0.00 -
P/EPS 177.15 29.12 35.34 1,977.55 16.23 147.02 0.00 -
EY 0.56 3.43 2.83 0.05 6.16 0.68 0.00 -
DY 0.00 0.00 1.02 0.00 1.56 0.00 0.00 -
P/NAPS 2.00 2.29 2.13 3.09 1.92 1.62 0.00 -
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 22/02/22 19/11/21 25/08/21 28/05/21 23/02/21 23/11/20 28/08/20 -
Price 0.49 0.575 0.545 0.515 0.605 0.535 0.435 -
P/RPS 4.14 4.30 5.44 12.35 6.97 5.85 5.99 -21.77%
P/EPS 160.75 28.14 39.30 1,497.70 20.46 242.02 111.75 27.34%
EY 0.62 3.55 2.54 0.07 4.89 0.41 0.89 -21.36%
DY 0.00 0.00 0.92 0.00 1.24 0.00 0.00 -
P/NAPS 1.81 2.21 2.37 2.34 2.42 2.68 2.90 -26.90%

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