[ANNUM] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 105.52%
YoY- 110.46%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 325,134 172,982 38,836 44,440 95,430 83,370 120,044 16.54%
PBT 25,352 31,604 -8,924 758 -7,244 -7,558 -4,522 -
Tax 205 76 0 0 0 0 -484 -
NP 25,557 31,680 -8,924 758 -7,244 -7,558 -5,006 -
-
NP to SH 25,485 31,680 -8,924 758 -7,244 -7,558 -5,006 -
-
Tax Rate -0.81% -0.24% - 0.00% - - - -
Total Cost 299,577 141,302 47,760 43,682 102,674 90,928 125,050 14.36%
-
Net Worth 155,025 68,996 42,534 46,201 47,022 64,710 73,617 12.12%
Dividend
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 155,025 68,996 42,534 46,201 47,022 64,710 73,617 12.12%
NOSH 97,500 75,000 75,000 75,000 75,000 75,000 73,617 4.41%
Ratio Analysis
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.86% 18.31% -22.98% 1.71% -7.59% -9.07% -4.17% -
ROE 16.44% 45.92% -20.98% 1.64% -15.41% -11.68% -6.80% -
Per Share
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 333.47 230.65 52.96 60.60 129.88 113.37 163.06 11.62%
EPS 27.33 42.60 -12.16 1.04 -9.86 -10.28 -6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 0.92 0.58 0.63 0.64 0.88 1.00 7.38%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 142.92 76.04 17.07 19.53 41.95 36.65 52.77 16.54%
EPS 11.20 13.93 -3.92 0.33 -3.18 -3.32 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6814 0.3033 0.187 0.2031 0.2067 0.2844 0.3236 12.12%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.32 1.00 0.185 0.335 0.34 0.32 0.38 -
P/RPS 0.10 0.43 0.35 0.55 0.26 0.28 0.23 -12.01%
P/EPS 1.22 2.37 -1.52 32.41 -3.45 -3.11 -5.59 -
EY 81.68 42.24 -65.78 3.09 -29.00 -32.12 -17.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 1.09 0.32 0.53 0.53 0.36 0.38 -9.39%
Price Multiplier on Announcement Date
31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/02/23 23/08/21 27/08/20 29/08/19 30/08/18 29/08/17 30/08/16 -
Price 0.245 1.00 0.255 0.335 0.365 0.315 0.385 -
P/RPS 0.07 0.43 0.48 0.55 0.28 0.28 0.24 -17.25%
P/EPS 0.94 2.37 -2.10 32.41 -3.70 -3.06 -5.66 -
EY 106.69 42.24 -47.72 3.09 -27.01 -32.63 -17.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 1.09 0.44 0.53 0.57 0.36 0.39 -13.65%

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