[QUALITY] QoQ Quarter Result on 31-Jul-2020 [#2]

Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 129.58%
YoY- 311.18%
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 59,456 48,114 48,186 24,088 21,286 32,204 37,297 36.50%
PBT 4,659 -607 2,898 3,067 -1,906 -1,114 1,457 117.20%
Tax -1,134 -453 -936 -1,641 -53 -592 -685 39.98%
NP 3,525 -1,060 1,962 1,426 -1,959 -1,706 772 175.48%
-
NP to SH 2,735 -1,407 1,156 718 -2,427 -1,996 868 115.07%
-
Tax Rate 24.34% - 32.30% 53.51% - - 47.01% -
Total Cost 55,931 49,174 46,224 22,662 23,245 33,910 36,525 32.88%
-
Net Worth 103,172 99,694 101,433 99,694 97,955 99,694 101,433 1.14%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 103,172 99,694 101,433 99,694 97,955 99,694 101,433 1.14%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 5.93% -2.20% 4.07% 5.92% -9.20% -5.30% 2.07% -
ROE 2.65% -1.41% 1.14% 0.72% -2.48% -2.00% 0.86% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 102.58 83.01 83.13 41.56 36.72 55.56 64.35 36.50%
EPS 4.72 -2.43 1.99 1.24 -4.19 -3.44 1.50 114.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.75 1.72 1.69 1.72 1.75 1.14%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 102.58 83.01 83.13 41.56 36.72 55.56 64.35 36.50%
EPS 4.72 -2.43 1.99 1.24 -4.19 -3.44 1.50 114.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.75 1.72 1.69 1.72 1.75 1.14%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 1.05 0.92 0.92 0.86 0.80 1.01 0.80 -
P/RPS 1.02 1.11 1.11 2.07 2.18 1.82 1.24 -12.21%
P/EPS 22.25 -37.90 46.13 69.43 -19.11 -29.33 53.42 -44.25%
EY 4.49 -2.64 2.17 1.44 -5.23 -3.41 1.87 79.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.53 0.50 0.47 0.59 0.46 18.06%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/07/21 30/04/21 23/12/20 28/09/20 29/06/20 30/04/20 20/12/19 -
Price 0.00 1.05 1.00 0.815 0.83 0.80 1.31 -
P/RPS 0.00 1.26 1.20 1.96 2.26 1.44 2.04 -
P/EPS 0.00 -43.26 50.14 65.79 -19.82 -23.23 87.48 -
EY 0.00 -2.31 1.99 1.52 -5.04 -4.30 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.61 0.57 0.47 0.49 0.47 0.75 -

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