[AMPROP] QoQ TTM Result on 31-Mar-2021 [#4]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 94.1%
YoY- 92.61%
Quarter Report
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 144,998 139,696 138,199 160,652 165,321 179,533 192,359 -17.18%
PBT 17,397 24,571 4,650 17,369 13,525 17,965 33,629 -35.58%
Tax -9,473 -9,918 -9,680 -14,321 -12,912 -13,497 9,653 -
NP 7,924 14,653 -5,030 3,048 613 4,468 43,282 -67.79%
-
NP to SH -7,705 -1,234 -20,919 -12,258 -20,020 -16,692 21,373 -
-
Tax Rate 54.45% 40.36% 208.17% 82.45% 95.47% 75.13% -28.70% -
Total Cost 137,074 125,043 143,229 157,604 164,708 175,065 149,077 -5.44%
-
Net Worth 1,090,783 1,029,293 1,000,700 993,549 993,549 1,021,790 1,036,081 3.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 21,443 21,443 21,436 21,436 21,436 21,436 17,736 13.50%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 82.99% -
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 1,090,783 1,029,293 1,000,700 993,549 993,549 1,021,790 1,036,081 3.49%
NOSH 991,621 733,136 733,134 733,132 733,132 733,132 733,132 22.32%
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 5.46% 10.49% -3.64% 1.90% 0.37% 2.49% 22.50% -
ROE -0.71% -0.12% -2.09% -1.23% -2.01% -1.63% 2.06% -
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 14.62 19.54 19.33 22.48 23.13 25.13 26.92 -33.45%
EPS -0.78 -0.17 -2.93 -1.71 -2.80 -2.34 2.99 -
DPS 2.16 3.00 3.00 3.00 3.00 3.00 2.48 -8.80%
NAPS 1.10 1.44 1.40 1.39 1.39 1.43 1.45 -16.83%
Adjusted Per Share Value based on latest NOSH - 733,136
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 11.11 10.70 10.58 12.30 12.66 13.75 14.73 -17.15%
EPS -0.59 -0.09 -1.60 -0.94 -1.53 -1.28 1.64 -
DPS 1.64 1.64 1.64 1.64 1.64 1.64 1.36 13.30%
NAPS 0.8355 0.7884 0.7665 0.761 0.761 0.7826 0.7936 3.49%
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 0.885 0.43 0.45 0.40 0.40 0.30 0.48 -
P/RPS 6.05 2.20 2.33 1.78 1.73 1.19 1.78 126.22%
P/EPS -113.90 -249.07 -15.38 -23.32 -14.28 -12.84 16.05 -
EY -0.88 -0.40 -6.50 -4.29 -7.00 -7.79 6.23 -
DY 2.44 6.98 6.67 7.50 7.50 10.00 5.17 -39.41%
P/NAPS 0.80 0.30 0.32 0.29 0.29 0.21 0.33 80.55%
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 14/09/21 28/05/21 10/02/21 11/11/20 19/08/20 18/06/20 19/02/20 -
Price 0.885 0.87 0.405 0.425 0.36 0.34 0.47 -
P/RPS 6.05 4.45 2.09 1.89 1.56 1.35 1.75 128.80%
P/EPS -113.90 -503.94 -13.84 -24.78 -12.85 -14.55 15.71 -
EY -0.88 -0.20 -7.23 -4.04 -7.78 -6.87 6.36 -
DY 2.44 3.45 7.41 7.06 8.33 8.82 5.28 -40.25%
P/NAPS 0.80 0.60 0.29 0.31 0.26 0.24 0.32 84.30%

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