[ECM] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -68.85%
YoY- -21.98%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 41,184 33,270 18,042 11,006 12,478 22,848 19,750 13.01%
PBT -870 54,046 -9,870 -15,346 -12,552 -1,372 11,400 -
Tax -2 -38 -34 -94 -106 -432 -806 -63.17%
NP -872 54,008 -9,904 -15,440 -12,658 -1,804 10,594 -
-
NP to SH -872 54,008 -9,904 -15,440 -12,658 -1,804 10,594 -
-
Tax Rate - 0.07% - - - - 7.07% -
Total Cost 42,056 -20,738 27,946 26,446 25,136 24,652 9,156 28.90%
-
Net Worth 193,164 191,970 158,375 167,974 196,769 172,773 135,999 6.01%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 1,176 -
Div Payout % - - - - - - 11.10% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 193,164 191,970 158,375 167,974 196,769 172,773 135,999 6.01%
NOSH 495,293 479,925 479,925 479,925 479,925 479,925 446,798 1.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.12% 162.33% -54.89% -140.29% -101.44% -7.90% 53.64% -
ROE -0.45% 28.13% -6.25% -9.19% -6.43% -1.04% 7.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.32 6.93 3.76 2.29 2.60 4.76 5.37 7.56%
EPS -0.18 11.26 -2.06 -3.22 -2.64 -0.38 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.39 0.40 0.33 0.35 0.41 0.36 0.37 0.88%
Adjusted Per Share Value based on latest NOSH - 479,925
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.32 6.72 3.64 2.22 2.52 4.61 3.99 13.01%
EPS -0.18 10.90 -2.00 -3.12 -2.56 -0.36 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.39 0.3876 0.3198 0.3391 0.3973 0.3488 0.2746 6.01%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.21 0.19 0.21 0.20 0.21 0.265 0.345 -
P/RPS 2.53 2.74 5.59 8.72 8.08 5.57 6.42 -14.36%
P/EPS -119.28 1.69 -10.18 -6.22 -7.96 -70.50 11.97 -
EY -0.84 59.23 -9.83 -16.09 -12.56 -1.42 8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.54 0.48 0.64 0.57 0.51 0.74 0.93 -8.65%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 28/07/22 25/08/21 24/08/20 29/08/19 29/08/18 -
Price 0.20 0.19 0.215 0.20 0.22 0.27 0.345 -
P/RPS 2.41 2.74 5.72 8.72 8.46 5.67 6.42 -15.05%
P/EPS -113.60 1.69 -10.42 -6.22 -8.34 -71.83 11.97 -
EY -0.88 59.23 -9.60 -16.09 -11.99 -1.39 8.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.51 0.48 0.65 0.57 0.54 0.75 0.93 -9.51%

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