[NPS] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -133.59%
YoY- -119.94%
Quarter Report
View:
Show?
TTM Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 7,123 6,279 5,650 4,235 12,736 14,193 8,201 -4.58%
PBT 1,662 546 267 -722 1,879 3,320 2,314 -10.43%
Tax -364 -64 -8 -8 -31 -37 0 -
NP 1,298 482 259 -730 1,848 3,283 2,314 -17.51%
-
NP to SH 1,298 482 227 -649 1,932 3,254 2,314 -17.51%
-
Tax Rate 21.90% 11.72% 3.00% - 1.65% 1.11% 0.00% -
Total Cost 5,825 5,797 5,391 4,965 10,888 10,910 5,887 -0.35%
-
Net Worth 11,324 10,281 9,983 9,834 9,774 10,370 10,499 2.55%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - - - - 1,194 1,192 896 -
Div Payout % - - - - 61.83% 36.66% 21.20% -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 11,324 10,281 9,983 9,834 9,774 10,370 10,499 2.55%
NOSH 149,009 149,009 149,009 149,009 149,009 149,009 149,009 0.00%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 18.22% 7.68% 4.58% -17.24% 14.51% 23.13% 29.20% -
ROE 11.46% 4.69% 2.27% -6.60% 19.76% 31.38% 40.99% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 4.78 4.21 3.79 2.84 8.47 9.58 9.83 -21.34%
EPS 0.87 0.32 0.15 -0.44 1.28 2.20 1.55 -17.49%
DPS 0.00 0.00 0.00 0.00 0.79 0.81 0.61 -
NAPS 0.076 0.069 0.067 0.066 0.065 0.07 0.07 2.77%
Adjusted Per Share Value based on latest NOSH - 149,009
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 4.78 4.21 3.79 2.84 8.55 9.52 5.50 -4.56%
EPS 0.87 0.32 0.15 -0.44 1.30 2.18 1.55 -17.49%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.60 -
NAPS 0.076 0.069 0.067 0.066 0.0656 0.0696 0.0705 2.53%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.23 0.23 0.23 0.26 0.35 0.35 0.35 -
P/RPS 4.81 5.46 6.07 9.15 4.13 3.65 3.56 10.54%
P/EPS 26.40 71.10 150.98 -59.70 27.24 15.93 12.20 29.31%
EY 3.79 1.41 0.66 -1.68 3.67 6.28 8.20 -22.66%
DY 0.00 0.00 0.00 0.00 2.27 2.31 1.74 -
P/NAPS 3.03 3.33 3.43 3.94 5.38 5.00 5.00 -15.36%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 22/08/22 23/02/22 27/08/21 23/02/21 07/08/20 21/02/20 07/08/19 -
Price 0.23 0.23 0.23 0.28 0.35 0.35 0.35 -
P/RPS 4.81 5.46 6.07 9.85 4.13 3.65 3.56 10.54%
P/EPS 26.40 71.10 150.98 -64.29 27.24 15.93 12.20 29.31%
EY 3.79 1.41 0.66 -1.56 3.67 6.28 8.20 -22.66%
DY 0.00 0.00 0.00 0.00 2.27 2.31 1.74 -
P/NAPS 3.03 3.33 3.43 4.24 5.38 5.00 5.00 -15.36%

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