[BIG] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -756.48%
YoY- -293.72%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 37,228 39,716 31,835 31,851 45,990 39,909 43,214 -2.45%
PBT 2,647 4,273 309 -2,159 1,709 -5,457 -8,527 -
Tax -11 -240 -506 309 -754 939 1,669 -
NP 2,636 4,033 -197 -1,850 955 -4,518 -6,858 -
-
NP to SH 2,636 4,033 -197 -1,850 955 -4,518 -6,858 -
-
Tax Rate 0.42% 5.62% 163.75% - 44.12% - - -
Total Cost 34,592 35,683 32,032 33,701 45,035 44,427 50,072 -5.97%
-
Net Worth 40,628 34,932 28,037 28,037 26,931 31,259 35,588 2.23%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 40,628 34,932 28,037 28,037 26,931 31,259 35,588 2.23%
NOSH 63,481 63,481 52,901 52,901 48,092 48,092 48,092 4.73%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.08% 10.15% -0.62% -5.81% 2.08% -11.32% -15.87% -
ROE 6.49% 11.55% -0.70% -6.60% 3.55% -14.45% -19.27% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 58.64 68.22 60.18 60.21 95.63 82.98 89.86 -6.86%
EPS 4.15 6.93 -0.37 -3.50 1.99 -9.39 -14.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.60 0.53 0.53 0.56 0.65 0.74 -2.38%
Adjusted Per Share Value based on latest NOSH - 52,901
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 58.64 62.56 50.15 50.17 72.45 62.87 68.07 -2.45%
EPS 4.15 6.35 -0.31 -2.91 1.50 -7.12 -10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5503 0.4417 0.4417 0.4242 0.4924 0.5606 2.23%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.655 0.69 0.63 0.27 0.33 0.30 0.44 -
P/RPS 1.12 1.01 1.05 0.45 0.35 0.36 0.49 14.76%
P/EPS 15.77 9.96 -169.18 -7.72 16.62 -3.19 -3.09 -
EY 6.34 10.04 -0.59 -12.95 6.02 -31.31 -32.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.15 1.19 0.51 0.59 0.46 0.59 9.54%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 14/09/21 25/08/20 30/08/19 21/08/18 24/08/17 -
Price 0.695 0.74 1.41 0.55 0.35 0.31 0.41 -
P/RPS 1.19 1.08 2.34 0.91 0.37 0.37 0.46 17.15%
P/EPS 16.74 10.68 -378.63 -15.73 17.63 -3.30 -2.88 -
EY 5.97 9.36 -0.26 -6.36 5.67 -30.30 -34.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 2.66 1.04 0.63 0.48 0.55 12.06%

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