[REACH] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 25.95%
YoY- 16.85%
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 118,572 94,037 79,918 79,542 94,862 112,631 142,719 -11.61%
PBT -117,876 -157,958 -232,289 -246,981 -313,223 -280,062 -196,313 -28.80%
Tax -1,887 8,265 45,808 50,147 92,663 79,025 32,218 -
NP -119,763 -149,693 -186,481 -196,834 -220,560 -201,037 -164,095 -18.92%
-
NP to SH -54,204 -78,724 -102,073 -117,714 -158,958 -145,107 -124,086 -42.39%
-
Tax Rate - - - - - - - -
Total Cost 238,335 243,730 266,399 276,376 315,422 313,668 306,814 -15.48%
-
Net Worth 471,457 471,457 482,421 482,421 581,098 624,955 668,811 -20.77%
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 471,457 471,457 482,421 482,421 581,098 624,955 668,811 -20.77%
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 0.00%
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 -101.00% -159.19% -233.34% -247.46% -232.51% -178.49% -114.98% -
ROE -11.50% -16.70% -21.16% -24.40% -27.35% -23.22% -18.55% -
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 10.81 8.58 7.29 7.25 8.65 10.27 13.02 -11.65%
EPS -4.94 -7.18 -9.31 -10.74 -14.50 -13.23 -11.32 -42.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.44 0.53 0.57 0.61 -20.77%
Adjusted Per Share Value based on latest NOSH - 1,096,413
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 10.81 8.58 7.29 7.25 8.65 10.27 13.02 -11.65%
EPS -4.94 -7.18 -9.31 -10.74 -14.50 -13.23 -11.32 -42.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.43 0.44 0.44 0.53 0.57 0.61 -20.77%
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 0.08 0.09 0.10 0.10 0.075 0.075 0.035 -
P/RPS 0.74 1.05 1.37 1.38 0.87 0.73 0.27 95.72%
P/EPS -1.62 -1.25 -1.07 -0.93 -0.52 -0.57 -0.31 200.83%
EY -61.80 -79.78 -93.10 -107.36 -193.31 -176.46 -323.36 -66.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.23 0.23 0.14 0.13 0.06 115.49%
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 30/11/21 23/08/21 31/05/21 29/03/21 30/11/20 28/08/20 30/06/20 -
Price 0.07 0.08 0.08 0.095 0.10 0.10 0.075 -
P/RPS 0.65 0.93 1.10 1.31 1.16 0.97 0.58 7.88%
P/EPS -1.42 -1.11 -0.86 -0.88 -0.69 -0.76 -0.66 66.58%
EY -70.63 -89.75 -116.37 -113.01 -144.98 -132.35 -150.90 -39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.18 0.22 0.19 0.18 0.12 21.12%

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