[CATCHA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -26.57%
YoY- -373.42%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 35,132 11,704 0 0 0 0 0 -
PBT 8,400 2,892 -712 -2,964 -596 -672 -1,332 -
Tax -2,340 -812 -8 -28 -36 -28 0 -
NP 6,060 2,080 -720 -2,992 -632 -700 -1,332 -
-
NP to SH 5,864 1,596 -720 -2,992 -632 -700 -1,324 -
-
Tax Rate 27.86% 28.08% - - - - - -
Total Cost 29,072 9,624 720 2,992 632 700 1,332 67.09%
-
Net Worth 39,292 29,334 1,346 4,039 5,385 6,732 6,732 34.14%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 39,292 29,334 1,346 4,039 5,385 6,732 6,732 34.14%
NOSH 352,085 134,640 134,640 134,640 134,640 134,640 134,640 17.35%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 17.25% 17.77% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 14.92% 5.44% -53.48% -74.07% -11.74% -10.40% -19.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.41 5.19 0.00 0.00 0.00 0.00 0.00 -
EPS 2.24 0.72 -0.52 -2.24 -0.48 -0.52 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.01 0.03 0.04 0.05 0.05 20.07%
Adjusted Per Share Value based on latest NOSH - 134,640
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.98 3.32 0.00 0.00 0.00 0.00 0.00 -
EPS 1.67 0.45 -0.20 -0.85 -0.18 -0.20 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.0833 0.0038 0.0115 0.0153 0.0191 0.0191 34.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.305 0.245 0.135 0.24 0.075 0.20 0.29 -
P/RPS 2.27 4.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.62 34.64 -25.25 -10.80 -15.98 -38.47 -29.49 -
EY 7.34 2.89 -3.96 -9.26 -6.26 -2.60 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.88 13.50 8.00 1.88 4.00 5.80 -16.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 16/06/23 26/05/22 27/05/21 28/05/20 29/05/19 30/05/18 -
Price 0.37 0.23 0.175 0.22 0.09 0.185 0.235 -
P/RPS 2.76 4.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.53 32.52 -32.73 -9.90 -19.17 -35.58 -23.90 -
EY 6.05 3.08 -3.06 -10.10 -5.22 -2.81 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.77 17.50 7.33 2.25 3.70 4.70 -10.15%

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