[ECM] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.37%
YoY- -15.14%
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 16,832 12,708 13,314 10,883 11,550 11,974 12,286 23.42%
PBT -4,433 -7,658 -7,171 -20,007 -24,008 -22,742 -22,611 -66.35%
Tax 1,466 1,451 1,436 989 993 990 987 30.27%
NP -2,967 -6,207 -5,735 -19,018 -23,015 -21,752 -21,624 -73.49%
-
NP to SH -2,967 -6,207 -5,735 -19,018 -23,015 -21,752 -21,624 -73.49%
-
Tax Rate - - - - - - - -
Total Cost 19,799 18,915 19,049 29,901 34,565 33,726 33,910 -30.21%
-
Net Worth 158,375 163,174 163,174 163,174 167,974 177,572 177,572 -7.36%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 158,375 163,174 163,174 163,174 167,974 177,572 177,572 -7.36%
NOSH 479,925 479,925 479,925 479,925 479,925 479,925 479,925 0.00%
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 -17.63% -48.84% -43.07% -174.75% -199.26% -181.66% -176.01% -
ROE -1.87% -3.80% -3.51% -11.65% -13.70% -12.25% -12.18% -
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 3.51 2.65 2.77 2.27 2.41 2.49 2.56 23.48%
EPS -0.62 -1.29 -1.19 -3.96 -4.80 -4.53 -4.51 -73.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.34 0.35 0.37 0.37 -7.36%
Adjusted Per Share Value based on latest NOSH - 479,925
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.40 2.57 2.69 2.20 2.33 2.42 2.48 23.48%
EPS -0.60 -1.25 -1.16 -3.84 -4.65 -4.39 -4.37 -73.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3198 0.3295 0.3295 0.3295 0.3391 0.3585 0.3585 -7.35%
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 0.21 0.16 0.17 0.19 0.20 0.23 0.23 -
P/RPS 5.99 6.04 6.13 8.38 8.31 9.22 8.98 -23.71%
P/EPS -33.97 -12.37 -14.23 -4.79 -4.17 -5.07 -5.10 255.24%
EY -2.94 -8.08 -7.03 -20.86 -23.98 -19.71 -19.59 -71.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.47 0.50 0.56 0.57 0.62 0.62 2.14%
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 28/07/22 26/05/22 25/02/22 24/11/21 25/08/21 24/05/21 26/02/21 -
Price 0.215 0.18 0.155 0.18 0.20 0.215 0.23 -
P/RPS 6.13 6.80 5.59 7.94 8.31 8.62 8.98 -22.52%
P/EPS -34.78 -13.92 -12.97 -4.54 -4.17 -4.74 -5.10 260.88%
EY -2.88 -7.19 -7.71 -22.01 -23.98 -21.08 -19.59 -72.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.46 0.53 0.57 0.58 0.62 3.20%

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