[ASIAPAC] QoQ TTM Result on 31-Dec-2020 [#3]

Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 50.65%
YoY- -21.1%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 90,623 101,530 96,880 118,380 136,975 163,306 178,174 -36.25%
PBT -26,444 -22,976 -30,456 49,259 33,222 44,752 53,488 -
Tax -2,377 -3,499 -3,400 -717 -1,028 -3,141 -4,244 -32.02%
NP -28,821 -26,475 -33,856 48,542 32,194 41,611 49,244 -
-
NP to SH -28,426 -26,132 -33,567 48,790 32,387 41,733 49,327 -
-
Tax Rate - - - 1.46% 3.09% 7.02% 7.93% -
Total Cost 119,444 128,005 130,736 69,838 104,781 121,695 128,930 -4.96%
-
Net Worth 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 -1.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,063,944 1,518,351 1,509,942 1,114,636 1,567,534 1,088,983 1,094,169 -1.84%
NOSH 1,050,457 1,046,537 1,044,237 1,038,627 1,037,127 1,037,127 1,037,127 0.85%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -31.80% -26.08% -34.95% 41.01% 23.50% 25.48% 27.64% -
ROE -2.67% -1.72% -2.22% 4.38% 2.07% 3.83% 4.51% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.66 6.83 6.53 11.41 9.20 15.75 17.18 -36.63%
EPS -2.72 -1.76 -2.26 4.70 2.18 4.02 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.021 1.018 1.074 1.053 1.05 1.055 -2.41%
Adjusted Per Share Value based on latest NOSH - 1,038,627
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.63 9.67 9.22 11.27 13.04 15.55 16.96 -36.23%
EPS -2.71 -2.49 -3.20 4.64 3.08 3.97 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0128 1.4454 1.4374 1.0611 1.4922 1.0367 1.0416 -1.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.135 0.14 0.18 0.14 0.12 0.105 0.085 -
P/RPS 1.56 2.05 2.76 1.23 1.30 0.67 0.49 116.26%
P/EPS -4.97 -7.97 -7.95 2.98 5.52 2.61 1.79 -
EY -20.13 -12.55 -12.57 33.58 18.13 38.32 55.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.18 0.13 0.11 0.10 0.08 38.17%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 21/09/21 24/05/21 03/03/21 23/11/20 28/08/20 29/06/20 -
Price 0.135 0.14 0.15 0.145 0.115 0.11 0.095 -
P/RPS 1.56 2.05 2.30 1.27 1.25 0.70 0.55 100.24%
P/EPS -4.97 -7.97 -6.63 3.08 5.29 2.73 2.00 -
EY -20.13 -12.55 -15.09 32.42 18.92 36.58 50.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.15 0.14 0.11 0.10 0.09 27.75%

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