[CME] QoQ Quarter Result on 30-Sep-2020 [#1]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 93.42%
YoY- 88.51%
Quarter Report
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 115 2,087 530 1,704 1,268 10,323 16,673 -96.38%
PBT 1,747 -662 -308 -147 -1,517 723 2,968 -29.78%
Tax 1,875 0 0 0 -718 0 0 -
NP 3,622 -662 -308 -147 -2,235 723 2,968 14.21%
-
NP to SH 3,622 -662 -308 -147 -2,235 723 2,968 14.21%
-
Tax Rate -107.33% - - - - 0.00% 0.00% -
Total Cost -3,507 2,749 838 1,851 3,503 9,600 13,705 -
-
Net Worth 48,663 45,490 42,826 35,404 36,982 37,975 38,209 17.51%
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 48,663 45,490 42,826 35,404 36,982 37,975 38,209 17.51%
NOSH 968,228 865,228 865,228 760,211 584,236 584,236 584,236 40.08%
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 3,149.57% -31.72% -58.11% -8.63% -176.26% 7.00% 17.80% -
ROE 7.44% -1.46% -0.72% -0.42% -6.04% 1.90% 7.77% -
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 0.01 0.27 0.07 0.28 0.22 1.77 2.85 -97.69%
EPS 0.45 -0.08 -0.04 -0.02 -0.38 0.12 0.51 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0598 0.058 0.058 0.0578 0.0633 0.065 0.0654 -5.79%
Adjusted Per Share Value based on latest NOSH - 760,211
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.01 0.20 0.05 0.16 0.12 0.98 1.59 -96.60%
EPS 0.35 -0.06 -0.03 -0.01 -0.21 0.07 0.28 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0464 0.0434 0.0409 0.0338 0.0353 0.0362 0.0365 17.36%
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 0.05 0.05 0.06 0.065 0.035 0.02 0.03 -
P/RPS 353.82 18.79 83.59 23.37 16.13 1.13 1.05 4759.62%
P/EPS 11.23 -59.24 -143.84 -270.85 -9.15 16.16 5.91 53.47%
EY 8.90 -1.69 -0.70 -0.37 -10.93 6.19 16.93 -34.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 1.03 1.12 0.55 0.31 0.46 49.45%
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 29/09/21 28/05/21 08/03/21 30/11/20 28/08/20 30/06/20 28/02/20 -
Price 0.04 0.05 0.065 0.065 0.12 0.035 0.025 -
P/RPS 283.05 18.79 90.56 23.37 55.29 1.98 0.88 4611.02%
P/EPS 8.99 -59.24 -155.83 -270.85 -31.37 28.28 4.92 49.51%
EY 11.13 -1.69 -0.64 -0.37 -3.19 3.54 20.32 -33.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 1.12 1.12 1.90 0.54 0.38 45.99%

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