[OCR] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.5%
YoY- -20.63%
Quarter Report
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Revenue 35,899 24,720 22,454 28,014 21,793 0 11,956 18.69%
PBT 876 2,508 178 1,811 1,870 0 335 16.16%
Tax -190 0 -76 -572 -351 0 -66 17.91%
NP 686 2,508 102 1,239 1,519 0 269 15.70%
-
NP to SH 57 2,161 63 1,204 1,517 0 288 -22.31%
-
Tax Rate 21.69% 0.00% 42.70% 31.58% 18.77% - 19.70% -
Total Cost 35,213 22,212 22,352 26,775 20,274 0 11,687 18.75%
-
Net Worth 178,199 166,250 141,742 86,580 86,192 0 88,800 11.46%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Net Worth 178,199 166,250 141,742 86,580 86,192 0 88,800 11.46%
NOSH 989,998 887,998 458,181 334,455 321,919 279,712 240,000 24.71%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
NP Margin 1.91% 10.15% 0.45% 4.42% 6.97% 0.00% 2.25% -
ROE 0.03% 1.30% 0.04% 1.39% 1.76% 0.00% 0.32% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 3.63 3.12 4.91 8.41 6.83 0.00 4.98 -4.80%
EPS 0.01 0.27 0.01 0.36 0.48 0.00 0.12 -32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.31 0.26 0.27 0.00 0.37 -10.62%
Adjusted Per Share Value based on latest NOSH - 334,455
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
RPS 2.59 1.78 1.62 2.02 1.57 0.00 0.86 18.74%
EPS 0.00 0.16 0.00 0.09 0.11 0.00 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.12 0.1023 0.0625 0.0622 0.00 0.0641 11.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 -
Price 0.085 0.105 0.25 0.225 0.27 0.45 0.385 -
P/RPS 2.34 3.36 5.09 2.67 3.96 0.00 7.73 -16.99%
P/EPS 1,476.31 38.47 1,814.42 62.23 56.82 0.00 320.83 26.85%
EY 0.07 2.60 0.06 1.61 1.76 0.00 0.31 -20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.81 0.87 1.00 0.00 1.04 -11.64%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 CAGR
Date 30/05/23 27/05/22 27/05/21 29/06/20 29/05/19 - 14/12/16 -
Price 0.08 0.10 0.22 0.36 0.32 0.00 0.40 -
P/RPS 2.21 3.20 4.48 4.28 4.69 0.00 8.03 -18.21%
P/EPS 1,389.47 36.63 1,596.69 99.57 67.34 0.00 333.33 24.91%
EY 0.07 2.73 0.06 1.00 1.49 0.00 0.30 -20.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.71 1.38 1.19 0.00 1.08 -13.05%

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