[REKATECH] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 25.0%
YoY- -268.56%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,908 14,336 11,913 5,898 8,004 9,790 10,408 -9.53%
PBT -11,158 1,706 1,133 -100 4,822 5,274 4,686 -
Tax 0 0 -4 -654 -1,413 -1,538 -310 -
NP -11,158 1,706 1,129 -755 3,409 3,736 4,376 -
-
NP to SH -11,158 1,706 1,129 -755 3,409 3,736 4,376 -
-
Tax Rate - 0.00% 0.35% - 29.30% 29.16% 6.62% -
Total Cost 16,066 12,629 10,784 6,653 4,594 6,054 6,032 13.94%
-
Net Worth 59,200 69,839 78,515 75,146 63,499 48,893 41,649 4.79%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 59,200 69,839 78,515 75,146 63,499 48,893 41,649 4.79%
NOSH 592,000 582,000 436,198 250,489 219,385 188,053 166,598 18.40%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -227.36% 11.90% 9.48% -12.80% 42.60% 38.16% 42.04% -
ROE -18.85% 2.44% 1.44% -1.00% 5.37% 7.64% 10.51% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.83 2.46 2.73 2.35 3.66 5.21 6.25 -23.58%
EPS -1.88 0.29 0.25 -0.30 1.63 1.99 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.18 0.30 0.29 0.26 0.25 -11.49%
Adjusted Per Share Value based on latest NOSH - 250,489
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
RPS 0.83 2.42 2.01 1.00 1.35 1.65 1.76 -9.53%
EPS -1.88 0.29 0.19 -0.13 0.58 0.63 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.118 0.1326 0.1269 0.1073 0.0826 0.0704 4.78%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 30/09/15 -
Price 0.075 0.085 0.15 0.05 0.28 0.35 0.425 -
P/RPS 9.05 3.45 5.49 2.12 7.66 6.72 6.80 3.88%
P/EPS -3.98 28.99 57.94 -16.59 17.98 17.62 16.18 -
EY -25.13 3.45 1.73 -6.03 5.56 5.68 6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.83 0.17 0.97 1.35 1.70 -10.33%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Date 31/05/23 31/05/22 29/06/21 30/06/20 27/11/17 29/11/16 21/10/15 -
Price 0.08 0.085 0.135 0.09 0.22 0.34 0.465 -
P/RPS 9.65 3.45 4.94 3.82 6.02 6.53 7.44 3.52%
P/EPS -4.24 28.99 52.14 -29.85 14.13 17.11 17.70 -
EY -23.56 3.45 1.92 -3.35 7.08 5.84 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.75 0.30 0.76 1.31 1.86 -10.63%

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