[CVIEW] QoQ Quarter Result on 30-Nov-2020 [#4]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2020
Quarter
30-Nov-2020 [#4]
Profit Trend
QoQ- -36.48%
YoY- -65.34%
Quarter Report
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 18,527 22,086 18,673 21,151 24,354 18,352 26,364 -20.90%
PBT 1,885 3,943 3,454 3,486 5,330 6,007 4,769 -46.05%
Tax -885 -1,473 -1,037 -1,294 -1,879 -1,615 -1,555 -31.25%
NP 1,000 2,470 2,417 2,192 3,451 4,392 3,214 -53.98%
-
NP to SH 1,000 2,470 2,417 2,192 3,451 4,392 3,214 -53.98%
-
Tax Rate 46.95% 37.36% 30.02% 37.12% 35.25% 26.89% 32.61% -
Total Cost 17,527 19,616 16,256 18,959 20,903 13,960 23,150 -16.88%
-
Net Worth 413,999 415,000 413,000 411,999 413,000 413,999 409,999 0.64%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - 2,000 - 3,000 - - -
Div Payout % - - 82.75% - 86.93% - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 413,999 415,000 413,000 411,999 413,000 413,999 409,999 0.64%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 5.40% 11.18% 12.94% 10.36% 14.17% 23.93% 12.19% -
ROE 0.24% 0.60% 0.59% 0.53% 0.84% 1.06% 0.78% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 18.53 22.09 18.67 21.15 24.35 18.35 26.36 -20.88%
EPS 1.00 2.47 2.42 2.19 3.45 4.39 3.21 -53.94%
DPS 0.00 0.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 4.14 4.15 4.13 4.12 4.13 4.14 4.10 0.64%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 18.53 22.09 18.67 21.15 24.35 18.35 26.36 -20.88%
EPS 1.00 2.47 2.42 2.19 3.45 4.39 3.21 -53.94%
DPS 0.00 0.00 2.00 0.00 3.00 0.00 0.00 -
NAPS 4.14 4.15 4.13 4.12 4.13 4.14 4.10 0.64%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 1.08 1.15 1.06 1.05 1.03 1.00 1.42 -
P/RPS 5.83 5.21 5.68 4.96 4.23 5.45 5.39 5.35%
P/EPS 108.00 46.56 43.86 47.90 29.85 22.77 44.18 81.17%
EY 0.93 2.15 2.28 2.09 3.35 4.39 2.26 -44.58%
DY 0.00 0.00 1.89 0.00 2.91 0.00 0.00 -
P/NAPS 0.26 0.28 0.26 0.25 0.25 0.24 0.35 -17.93%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 25/08/21 28/04/21 26/01/21 23/10/20 20/07/20 10/06/20 -
Price 1.12 1.07 1.20 1.07 1.00 1.05 0.98 -
P/RPS 6.05 4.84 6.43 5.06 4.11 5.72 3.72 38.17%
P/EPS 112.00 43.32 49.65 48.81 28.98 23.91 30.49 137.50%
EY 0.89 2.31 2.01 2.05 3.45 4.18 3.28 -57.98%
DY 0.00 0.00 1.67 0.00 3.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.29 0.26 0.24 0.25 0.24 8.14%

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