[ASIAPAC] QoQ Quarter Result on 31-Mar-2020 [#4]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 425.68%
YoY- -30.18%
Quarter Report
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 31,277 32,839 11,442 42,822 49,872 59,170 26,310 12.16%
PBT 23,348 5,121 -5,172 25,962 7,311 16,651 3,564 248.12%
Tax -1,509 -1,834 -306 2,932 -1,820 -3,947 -1,409 4.65%
NP 21,839 3,287 -5,478 28,894 5,491 12,704 2,155 365.02%
-
NP to SH 21,909 3,367 -5,430 28,944 5,506 12,713 2,164 364.72%
-
Tax Rate 6.46% 35.81% - -11.29% 24.89% 23.70% 39.53% -
Total Cost 9,438 29,552 16,920 13,928 44,381 46,466 24,155 -46.40%
-
Net Worth 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 -18.07%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,114,636 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 -18.07%
NOSH 1,038,627 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 69.82% 10.01% -47.88% 67.47% 11.01% 21.47% 8.19% -
ROE 1.97% 0.21% -0.50% 2.65% 0.36% 0.83% 0.14% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.01 2.21 1.10 4.13 3.35 3.97 1.77 42.24%
EPS 2.11 0.32 -0.52 2.79 0.53 1.23 0.21 362.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.074 1.053 1.05 1.055 1.029 1.023 1.011 4.09%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.98 3.13 1.09 4.08 4.75 5.63 2.50 12.36%
EPS 2.09 0.32 -0.52 2.76 0.52 1.21 0.21 359.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0611 1.4922 1.0367 1.0416 1.4584 1.4499 1.4329 -18.07%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.14 0.12 0.105 0.085 0.13 0.12 0.125 -
P/RPS 4.65 5.44 9.52 2.06 3.88 3.02 7.07 -24.27%
P/EPS 6.63 53.06 -20.05 3.05 35.15 14.05 86.00 -81.74%
EY 15.08 1.88 -4.99 32.83 2.84 7.12 1.16 448.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.10 0.08 0.13 0.12 0.12 5.45%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 03/03/21 23/11/20 28/08/20 29/06/20 26/02/20 21/11/19 23/08/19 -
Price 0.145 0.115 0.11 0.095 0.13 0.125 0.13 -
P/RPS 4.81 5.21 9.97 2.30 3.88 3.15 7.36 -24.59%
P/EPS 6.87 50.84 -21.01 3.40 35.15 14.64 89.44 -81.78%
EY 14.56 1.97 -4.76 29.38 2.84 6.83 1.12 448.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.11 0.10 0.09 0.13 0.12 0.13 5.04%

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