[PLS] QoQ TTM Result on 31-Mar-2020

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 27.86%
YoY- 57.09%
Quarter Report
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 106,409 102,622 92,685 88,466 79,885 74,990 68,988 33.32%
PBT 6,597 4,851 -534 -8,472 -14,089 -21,221 -22,700 -
Tax -4,023 -3,605 -2,452 -897 966 2,392 2,418 -
NP 2,574 1,246 -2,986 -9,369 -13,123 -18,829 -20,282 -
-
NP to SH 1,814 1,193 -1,762 -6,334 -8,780 -12,798 -13,951 -
-
Tax Rate 60.98% 74.31% - - - - - -
Total Cost 103,835 101,376 95,671 97,835 93,008 93,819 89,270 10.55%
-
Net Worth 200,286 197,277 189,833 187,659 193,235 192,604 191,587 2.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 200,286 197,277 189,833 187,659 193,235 192,604 191,587 2.99%
NOSH 363,200 363,200 350,700 350,700 350,700 350,700 350,700 2.35%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.42% 1.21% -3.22% -10.59% -16.43% -25.11% -29.40% -
ROE 0.91% 0.60% -0.93% -3.38% -4.54% -6.64% -7.28% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 30.00 29.19 26.43 25.23 22.78 21.38 19.67 32.32%
EPS 0.51 0.34 -0.50 -1.81 -2.50 -3.65 -3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5646 0.5611 0.5413 0.5351 0.551 0.5492 0.5463 2.21%
Adjusted Per Share Value based on latest NOSH - 350,700
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.06 24.17 21.83 20.83 18.81 17.66 16.25 33.30%
EPS 0.43 0.28 -0.41 -1.49 -2.07 -3.01 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4716 0.4646 0.447 0.4419 0.455 0.4536 0.4512 2.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.96 0.90 0.635 0.48 0.84 0.69 0.975 -
P/RPS 3.20 3.08 2.40 1.90 3.69 3.23 4.96 -25.23%
P/EPS 187.74 265.24 -126.39 -26.58 -33.55 -18.91 -24.51 -
EY 0.53 0.38 -0.79 -3.76 -2.98 -5.29 -4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.60 1.17 0.90 1.52 1.26 1.78 -3.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 30/11/20 28/08/20 29/06/20 28/02/20 29/11/19 29/08/19 -
Price 1.18 0.95 0.71 0.635 0.645 0.81 0.80 -
P/RPS 3.93 3.25 2.69 2.52 2.83 3.79 4.07 -2.29%
P/EPS 230.76 279.98 -141.31 -35.16 -25.76 -22.20 -20.11 -
EY 0.43 0.36 -0.71 -2.84 -3.88 -4.51 -4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.69 1.31 1.19 1.17 1.47 1.46 26.87%

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