[ASIAPAC] YoY Cumulative Quarter Result on 31-Dec-2020 [#3]

Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 1062.0%
YoY- -2.63%
Quarter Report
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 70,327 75,558 135,352 88,703 127,778 178,002 97,065 -5.22%
PBT 6,518 23,297 27,526 15,159 23,411 5,487 16,594 -14.41%
Tax -1,145 -3,649 -7,176 -3,926 -5,524 -4,320 -540 13.33%
NP 5,373 19,648 20,350 11,233 17,887 1,167 16,054 -16.66%
-
NP to SH 5,761 19,846 20,383 11,233 17,767 1,191 16,069 -15.70%
-
Tax Rate 17.57% 15.66% 26.07% 25.90% 23.60% 78.73% 3.25% -
Total Cost 64,954 55,910 115,002 77,470 109,891 176,835 81,011 -3.61%
-
Net Worth 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 804,441 11.12%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 804,441 11.12%
NOSH 1,050,457 1,038,627 1,037,127 1,037,127 1,031,960 992,565 991,913 0.95%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.64% 26.00% 15.03% 12.66% 14.00% 0.66% 16.54% -
ROE 0.38% 1.78% 1.33% 0.78% 1.87% 0.14% 2.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.73 7.28 9.09 5.96 12.56 17.93 9.79 -11.40%
EPS 0.55 1.91 1.97 1.08 1.80 0.12 1.62 -16.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.074 1.029 0.97 0.935 0.87 0.811 3.89%
Adjusted Per Share Value based on latest NOSH - 1,038,627
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.72 5.07 9.09 5.96 8.58 11.96 6.52 -5.23%
EPS 0.39 1.33 1.37 0.75 1.19 0.08 1.08 -15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0183 0.7487 1.029 0.9693 0.639 0.58 0.5403 11.13%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.125 0.14 0.13 0.115 0.16 0.155 0.20 -
P/RPS 2.64 1.92 1.43 1.93 1.27 0.86 2.04 4.38%
P/EPS 32.25 7.32 9.50 15.23 9.16 129.18 12.35 17.33%
EY 3.10 13.66 10.53 6.57 10.91 0.77 8.10 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.13 0.12 0.17 0.18 0.25 -11.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 -
Price 0.12 0.145 0.13 0.12 0.16 0.17 0.19 -
P/RPS 2.54 1.99 1.43 2.01 1.27 0.95 1.94 4.58%
P/EPS 30.96 7.58 9.50 15.89 9.16 141.68 11.73 17.54%
EY 3.23 13.19 10.53 6.29 10.91 0.71 8.53 -14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.13 0.12 0.17 0.20 0.23 -10.26%

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