[DNONCE] YoY Cumulative Quarter Result on 31-Oct-2019 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
Revenue 88,737 0 87,776 0 79,970 0 98,295 -2.74%
PBT 6,663 0 8,151 0 -3,342 0 896 72.65%
Tax -929 0 -964 0 -313 0 -142 66.73%
NP 5,734 0 7,187 0 -3,655 0 754 73.70%
-
NP to SH 5,577 0 7,007 0 -3,698 0 728 74.05%
-
Tax Rate 13.94% - 11.83% - - - 15.85% -
Total Cost 83,003 0 80,589 0 83,625 0 97,541 -4.29%
-
Net Worth 148,736 0 129,702 0 114,061 0 69,970 22.78%
Dividend
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
Net Worth 148,736 0 129,702 0 114,061 0 69,970 22.78%
NOSH 323,127 313,127 291,506 243,493 258,032 184,219 193,640 14.95%
Ratio Analysis
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
NP Margin 6.46% 0.00% 8.19% 0.00% -4.57% 0.00% 0.77% -
ROE 3.75% 0.00% 5.40% 0.00% -3.24% 0.00% 1.04% -
Per Share
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
RPS 28.04 0.00 31.13 0.00 32.25 0.00 53.38 -16.07%
EPS 1.77 0.00 2.58 0.00 -1.47 0.00 0.40 49.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 0.46 0.00 0.46 0.00 0.38 5.95%
Adjusted Per Share Value based on latest NOSH - 243,493
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
RPS 10.21 0.00 10.10 0.00 9.20 0.00 11.31 -2.74%
EPS 0.64 0.00 0.81 0.00 -0.43 0.00 0.08 76.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1712 0.00 0.1493 0.00 0.1313 0.00 0.0805 22.79%
Price Multiplier on Financial Quarter End Date
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
Date 29/10/21 30/09/21 30/10/20 31/10/19 28/06/19 29/06/18 28/02/18 -
Price 0.37 0.40 0.60 0.40 0.445 0.295 0.315 -
P/RPS 1.32 0.00 1.93 0.00 1.38 0.00 0.59 24.50%
P/EPS 21.00 0.00 24.14 0.00 -29.84 0.00 79.67 -30.43%
EY 4.76 0.00 4.14 0.00 -3.35 0.00 1.26 43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.00 1.30 0.00 0.97 0.00 0.83 -1.33%
Price Multiplier on Announcement Date
31/10/21 30/09/21 31/10/20 31/10/19 30/06/19 30/06/18 28/02/18 CAGR
Date 22/12/21 - 15/12/20 - 20/08/19 - 19/04/18 -
Price 0.31 0.00 0.56 0.00 0.37 0.00 0.315 -
P/RPS 1.11 0.00 1.80 0.00 1.15 0.00 0.59 18.77%
P/EPS 17.59 0.00 22.53 0.00 -24.81 0.00 79.67 -33.71%
EY 5.68 0.00 4.44 0.00 -4.03 0.00 1.26 50.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 1.22 0.00 0.80 0.00 0.83 -6.04%

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