[QUALITY] YoY Cumulative Quarter Result on 31-Jan-2020 [#4]

Announcement Date
30-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jan-2020 [#4]
Profit Trend
QoQ- -214.39%
YoY- 72.29%
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 209,029 207,340 141,674 133,079 124,697 104,963 141,040 6.77%
PBT 1,776 9,246 3,453 -1,127 -10,508 -15,241 -8,511 -
Tax -3,956 -3,624 -3,083 -1,580 -858 -83 -268 56.59%
NP -2,180 5,622 370 -2,707 -11,366 -15,324 -8,779 -20.71%
-
NP to SH -2,444 3,906 -1,958 -2,927 -10,564 -14,721 -8,267 -18.37%
-
Tax Rate 222.75% 39.20% 89.28% - - - - -
Total Cost 211,209 201,718 141,304 135,786 136,063 120,287 149,819 5.88%
-
Net Worth 100,853 103,751 99,694 99,694 106,070 115,344 128,675 -3.97%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 100,853 103,751 99,694 99,694 106,070 115,344 128,675 -3.97%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin -1.04% 2.71% 0.26% -2.03% -9.11% -14.60% -6.22% -
ROE -2.42% 3.76% -1.96% -2.94% -9.96% -12.76% -6.42% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 360.63 357.72 244.43 229.60 215.14 181.09 243.33 6.77%
EPS -4.22 6.74 -3.38 -5.05 -18.23 -25.40 -14.26 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.79 1.72 1.72 1.83 1.99 2.22 -3.97%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 360.63 357.72 244.43 229.60 215.14 181.09 243.33 6.77%
EPS -4.22 6.74 -3.38 -5.05 -18.23 -25.40 -14.26 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.79 1.72 1.72 1.83 1.99 2.22 -3.97%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.05 1.22 0.92 1.01 0.83 0.97 1.20 -
P/RPS 0.29 0.34 0.38 0.44 0.39 0.54 0.49 -8.36%
P/EPS -24.90 18.10 -27.23 -20.00 -4.55 -3.82 -8.41 19.82%
EY -4.02 5.52 -3.67 -5.00 -21.96 -26.18 -11.89 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.68 0.53 0.59 0.45 0.49 0.54 1.77%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/03/23 30/03/22 30/04/21 30/04/20 29/03/19 28/03/18 30/03/17 -
Price 0.935 1.03 1.05 0.80 0.815 0.87 1.29 -
P/RPS 0.26 0.29 0.43 0.35 0.38 0.48 0.53 -11.18%
P/EPS -22.17 15.28 -31.08 -15.84 -4.47 -3.43 -9.04 16.11%
EY -4.51 6.54 -3.22 -6.31 -22.36 -29.19 -11.06 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.61 0.47 0.45 0.44 0.58 -1.18%

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