[SUCCESS] QoQ Quarter Result on 30-Sep-2021 [#1]

Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -50.39%
YoY- -72.13%
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 56,908 55,084 73,620 45,880 53,073 49,960 63,734 -7.29%
PBT 8,594 7,363 11,295 2,051 5,257 6,270 8,265 2.64%
Tax -1,279 -1,813 -3,366 -316 -928 -1,716 -1,557 -12.32%
NP 7,315 5,550 7,929 1,735 4,329 4,554 6,708 5.96%
-
NP to SH 5,936 5,389 7,369 1,800 3,628 4,341 6,319 -4.09%
-
Tax Rate 14.88% 24.62% 29.80% 15.41% 17.65% 27.37% 18.84% -
Total Cost 49,593 49,534 65,691 44,145 48,744 45,406 57,026 -8.91%
-
Net Worth 350,532 345,719 338,702 340,232 333,897 328,305 325,621 5.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,119 - - - 2,293 -
Div Payout % - - 55.90% - - - 36.29% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 350,532 345,719 338,702 340,232 333,897 328,305 325,621 5.05%
NOSH 252,064 251,961 251,795 251,318 251,276 250,575 249,976 0.55%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.85% 10.08% 10.77% 3.78% 8.16% 9.12% 10.52% -
ROE 1.69% 1.56% 2.18% 0.53% 1.09% 1.32% 1.94% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 24.84 24.06 32.17 19.82 23.21 21.91 27.79 -7.22%
EPS 2.59 2.35 3.22 0.78 1.59 1.90 2.76 -4.16%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.00 -
NAPS 1.53 1.51 1.48 1.47 1.46 1.44 1.42 5.11%
Adjusted Per Share Value based on latest NOSH - 251,318
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.51 21.79 29.13 18.15 21.00 19.77 25.21 -7.29%
EPS 2.35 2.13 2.92 0.71 1.44 1.72 2.50 -4.05%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.91 -
NAPS 1.3868 1.3678 1.34 1.3461 1.321 1.2989 1.2882 5.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.745 0.77 0.805 0.93 0.83 0.83 0.755 -
P/RPS 3.00 3.20 2.50 4.69 3.58 3.79 2.72 6.76%
P/EPS 28.75 32.71 25.00 119.58 52.32 43.59 27.40 3.26%
EY 3.48 3.06 4.00 0.84 1.91 2.29 3.65 -3.13%
DY 0.00 0.00 2.24 0.00 0.00 0.00 1.32 -
P/NAPS 0.49 0.51 0.54 0.63 0.57 0.58 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 22/02/22 23/11/21 27/09/21 25/05/21 23/02/21 -
Price 0.73 0.75 0.725 0.815 0.945 0.80 0.715 -
P/RPS 2.94 3.12 2.25 4.11 4.07 3.65 2.57 9.40%
P/EPS 28.18 31.86 22.52 104.80 59.57 42.02 25.95 5.66%
EY 3.55 3.14 4.44 0.95 1.68 2.38 3.85 -5.27%
DY 0.00 0.00 2.48 0.00 0.00 0.00 1.40 -
P/NAPS 0.48 0.50 0.49 0.55 0.65 0.56 0.50 -2.69%

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