[QUALITY] YoY Annualized Quarter Result on 30-Apr-2021 [#1]

Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- 658.73%
YoY- 212.69%
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 156,248 148,164 208,320 237,824 85,144 121,796 105,612 6.73%
PBT 528 -14,260 12,332 18,636 -7,624 -6,728 -8,408 -
Tax -2,060 -1,012 -2,684 -4,536 -212 -128 -168 51.79%
NP -1,532 -15,272 9,648 14,100 -7,836 -6,856 -8,576 -24.93%
-
NP to SH -2,892 -14,248 8,252 10,940 -9,708 -5,832 -8,016 -15.61%
-
Tax Rate 390.15% - 21.76% 24.34% - - - -
Total Cost 157,780 163,436 198,672 223,724 92,980 128,652 114,188 5.53%
-
Net Worth 88,681 96,796 107,229 103,172 97,955 100,853 115,924 -4.36%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 88,681 96,796 107,229 103,172 97,955 100,853 115,924 -4.36%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin -0.98% -10.31% 4.63% 5.93% -9.20% -5.63% -8.12% -
ROE -3.26% -14.72% 7.70% 10.60% -9.91% -5.78% -6.91% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 269.57 255.62 359.41 410.31 146.90 210.13 182.21 6.73%
EPS -5.00 -24.60 14.24 18.88 -16.76 -10.08 -13.84 -15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.67 1.85 1.78 1.69 1.74 2.00 -4.36%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 269.57 255.62 359.41 410.31 146.90 210.13 182.21 6.73%
EPS -5.00 -24.60 14.24 18.88 -16.76 -10.08 -13.84 -15.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.67 1.85 1.78 1.69 1.74 2.00 -4.36%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.17 0.93 1.36 1.05 0.80 0.75 0.80 -
P/RPS 0.43 0.36 0.38 0.26 0.54 0.36 0.44 -0.38%
P/EPS -23.45 -3.78 9.55 5.56 -4.78 -7.45 -5.78 26.26%
EY -4.26 -26.43 10.47 17.98 -20.94 -13.42 -17.29 -20.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.74 0.59 0.47 0.43 0.40 11.27%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 27/06/24 28/06/23 29/06/22 29/07/21 29/06/20 27/06/19 28/06/18 -
Price 1.05 0.81 1.20 0.00 0.83 0.795 0.80 -
P/RPS 0.39 0.32 0.33 0.00 0.57 0.38 0.44 -1.98%
P/EPS -21.04 -3.30 8.43 0.00 -4.96 -7.90 -5.78 24.00%
EY -4.75 -30.35 11.86 0.00 -20.18 -12.66 -17.29 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.65 0.00 0.49 0.46 0.40 9.50%

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