[REACH] YoY Cumulative Quarter Result on 31-Dec-2020 [#4]

Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -121.1%
YoY- 16.85%
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
Revenue 150,691 79,542 170,812 220,284 157,116 14,994 331 128.05%
PBT -68,463 -246,982 -199,813 -42,507 -121,734 121,886 -28,184 12.69%
Tax -13,371 50,146 30,266 -18,259 -38,129 -9,192 -117 89.31%
NP -81,834 -196,836 -169,547 -60,766 -159,863 112,694 -28,301 15.37%
-
NP to SH -53,108 -117,715 -141,571 -44,434 -96,340 112,694 -28,301 8.84%
-
Tax Rate - - - - - 7.54% - -
Total Cost 232,525 276,378 340,359 281,050 316,979 -97,700 28,632 32.59%
-
Net Worth 405,672 482,421 690,740 844,237 822,309 908,674 -273 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
Net Worth 405,672 482,421 690,740 844,237 822,309 908,674 -273 -
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,262,047 65,185 46.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
NP Margin -54.31% -247.46% -99.26% -27.59% -101.75% 751.59% -8,550.15% -
ROE -13.09% -24.40% -20.50% -5.26% -11.72% 12.40% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
RPS 13.74 7.25 15.58 20.09 14.33 1.19 0.51 55.83%
EPS -0.05 -0.11 -0.13 -0.04 -0.09 0.09 -0.03 7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.44 0.63 0.77 0.75 0.72 -0.0042 -
Adjusted Per Share Value based on latest NOSH - 1,096,413
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
RPS 13.74 7.25 15.58 20.09 14.33 1.37 0.03 128.23%
EPS -0.05 -0.11 -0.13 -0.04 -0.09 10.28 -2.58 -41.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.44 0.63 0.77 0.75 0.8288 -0.0002 -
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 31/07/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.06 0.10 0.165 0.295 0.41 0.64 0.00 -
P/RPS 0.44 1.38 1.06 1.47 2.86 53.87 0.00 -
P/EPS -1.24 -0.93 -1.28 -7.28 -4.67 7.17 0.00 -
EY -80.73 -107.36 -78.26 -13.74 -21.43 13.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.26 0.38 0.55 0.89 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 CAGR
Date 28/02/22 29/03/21 02/03/20 28/02/19 28/02/18 28/02/17 30/09/14 -
Price 0.07 0.10 0.11 0.295 0.36 0.62 0.645 -
P/RPS 0.51 1.38 0.71 1.47 2.51 52.19 127.02 -52.43%
P/EPS -1.45 -0.93 -0.85 -7.28 -4.10 6.94 -1.49 -0.36%
EY -69.20 -107.36 -117.38 -13.74 -24.41 14.40 -67.31 0.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.17 0.38 0.48 0.86 0.00 -

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