[SIGN] YoY Annualized Quarter Result on 30-Sep-2021

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2021
Profit Trend
QoQ- 31.82%
YoY- 79.58%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Revenue 123,444 129,896 130,966 139,122 139,589 -38.59%
PBT 7,440 10,244 9,956 10,464 10,368 -73.19%
Tax -282 -3,472 -3,416 -3,414 -3,734 -99.99%
NP 7,158 6,772 6,540 7,049 6,634 35.20%
-
NP to SH 11,874 6,612 7,278 9,460 9,008 199.20%
-
Tax Rate 3.79% 33.89% 34.31% 32.63% 36.01% -
Total Cost 116,286 123,124 124,426 132,073 132,955 -41.22%
-
Net Worth 198,720 170,158 173,300 185,581 223,925 -37.73%
Dividend
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Net Worth 198,720 170,158 173,300 185,581 223,925 -37.73%
NOSH 295,248 262,723 262,723 262,733 295,248 0.00%
Ratio Analysis
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
NP Margin 5.80% 5.21% 4.99% 5.07% 4.75% -
ROE 5.98% 3.89% 4.20% 5.10% 4.02% -
Per Share
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 44.73 52.67 52.90 52.48 50.49 -38.15%
EPS 4.20 2.80 3.00 3.73 3.50 106.13%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.70 0.70 0.81 -37.33%
Adjusted Per Share Value based on latest NOSH - 295,248
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 19.12 20.12 20.29 21.55 21.63 -38.69%
EPS 1.84 1.02 1.13 1.47 1.40 195.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.2636 0.2685 0.2875 0.3469 -37.69%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 -
Price 0.93 0.32 0.54 1.09 0.985 -
P/RPS 2.08 0.61 1.02 2.08 1.95 29.18%
P/EPS 21.62 11.94 18.37 30.55 30.23 -73.55%
EY 4.63 8.38 5.44 3.27 3.31 278.66%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.46 0.77 1.56 1.22 24.77%
Price Multiplier on Announcement Date
30/09/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 25/11/21 23/11/20 22/02/21 24/05/21 27/08/21 -
Price 1.32 0.36 0.49 0.985 0.95 -
P/RPS 2.95 0.68 0.93 1.88 1.88 497.41%
P/EPS 30.68 13.43 16.67 27.60 29.16 22.33%
EY 3.26 7.45 6.00 3.62 3.43 -18.26%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 0.52 0.70 1.41 1.17 489.82%

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