[ASIAPAC] QoQ Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -46.48%
YoY- -68.13%
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 32,303 21,932 16,092 21,322 31,277 32,839 11,442 99.37%
PBT 2,557 1,653 2,308 -53,753 23,348 5,121 -5,172 -
Tax -28 -712 -405 249 -1,509 -1,834 -306 -79.60%
NP 2,529 941 1,903 -53,504 21,839 3,287 -5,478 -
-
NP to SH 2,683 1,073 2,005 -53,413 21,909 3,367 -5,430 -
-
Tax Rate 1.10% 43.07% 17.55% - 6.46% 35.81% - -
Total Cost 29,774 20,991 14,189 74,826 9,438 29,552 16,920 45.60%
-
Net Worth 1,516,025 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 24.60%
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 1,516,025 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 24.60%
NOSH 1,050,457 1,050,457 1,046,537 1,044,237 1,038,627 1,037,127 1,037,127 0.85%
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 7.83% 4.29% 11.83% -250.93% 69.82% 10.01% -47.88% -
ROE 0.18% 0.10% 0.13% -3.54% 1.97% 0.21% -0.50% -
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 2.17 2.10 1.08 1.44 3.01 2.21 1.10 57.09%
EPS 0.26 0.10 0.19 -5.14 2.11 0.32 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.017 1.021 1.018 1.074 1.053 1.05 -1.90%
Adjusted Per Share Value based on latest NOSH - 1,050,457
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.08 2.09 1.53 2.03 2.98 3.13 1.09 99.49%
EPS 0.26 0.10 0.19 -5.08 2.09 0.32 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4432 1.0128 1.4454 1.4374 1.0611 1.4922 1.0367 24.60%
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 0.125 0.135 0.14 0.18 0.14 0.12 0.105 -
P/RPS 5.75 6.44 12.94 12.52 4.65 5.44 9.52 -28.48%
P/EPS 69.25 131.62 103.84 -5.00 6.63 53.06 -20.05 -
EY 1.44 0.76 0.96 -20.01 15.08 1.88 -4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.14 0.18 0.13 0.11 0.10 12.88%
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 24/02/22 25/11/21 21/09/21 24/05/21 03/03/21 23/11/20 28/08/20 -
Price 0.12 0.135 0.14 0.15 0.145 0.115 0.11 -
P/RPS 5.52 6.44 12.94 10.43 4.81 5.21 9.97 -32.50%
P/EPS 66.48 131.62 103.84 -4.17 6.87 50.84 -21.01 -
EY 1.50 0.76 0.96 -24.01 14.56 1.97 -4.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.14 0.15 0.14 0.11 0.10 12.88%

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