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

Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 93.51%
YoY- -226.34%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,438,400 2,086,700 2,260,900 2,506,700 2,245,000 2,375,200 1,856,700 10.81%
PBT 683,100 121,300 -53,300 51,500 70,300 71,600 36,300 63.05%
Tax -123,500 -33,900 -22,300 -40,100 -32,200 -30,700 -26,800 28.98%
NP 559,600 87,400 -75,600 11,400 38,100 40,900 9,500 97.19%
-
NP to SH 290,300 43,100 -73,100 -22,400 6,100 4,200 -21,500 -
-
Tax Rate 18.08% 27.95% - 77.86% 45.80% 42.88% 73.83% -
Total Cost 2,878,800 1,999,300 2,336,500 2,495,300 2,206,900 2,334,300 1,847,200 7.67%
-
Net Worth 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 5,705,769 -7.52%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - 50,675 50,675 51,682 -
Div Payout % - - - - 830.74% 1,206.55% 0.00% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,567,519 3,081,039 3,587,789 5,371,550 6,141,809 5,635,059 5,705,769 -7.52%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 1,033,653 11.87%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.28% 4.19% -3.34% 0.45% 1.70% 1.72% 0.51% -
ROE 8.14% 1.40% -2.04% -0.42% 0.10% 0.07% -0.38% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 169.63 102.95 111.54 123.67 110.75 117.18 179.62 -0.94%
EPS 14.32 2.13 -3.60 -1.11 0.30 0.21 -2.08 -
DPS 0.00 0.00 0.00 0.00 2.50 2.50 5.00 -
NAPS 1.76 1.52 1.77 2.65 3.03 2.78 5.52 -17.33%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 169.63 102.95 111.54 123.67 110.75 117.18 91.60 10.81%
EPS 14.32 2.13 -3.60 -1.11 0.30 0.21 -1.06 -
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.55 -
NAPS 1.76 1.52 1.77 2.65 3.03 2.78 2.8149 -7.52%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.665 0.60 0.42 1.27 2.54 2.77 3.93 -
P/RPS 0.39 0.58 0.38 1.03 2.29 2.36 2.19 -24.98%
P/EPS 4.64 28.22 -11.65 -114.92 844.03 -1,403.70 -188.94 -
EY 21.54 3.54 -8.59 -0.87 0.12 -0.07 -0.53 -
DY 0.00 0.00 0.00 0.00 0.98 0.90 1.27 -
P/NAPS 0.38 0.39 0.24 0.48 0.84 1.39 0.71 -9.88%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 31/05/21 19/06/20 30/05/19 31/05/18 29/05/17 25/05/16 -
Price 0.76 0.615 0.66 1.11 2.42 2.60 2.84 -
P/RPS 0.45 0.60 0.59 0.90 2.19 2.22 1.58 -18.87%
P/EPS 5.31 28.92 -18.30 -100.45 804.15 -1,317.55 -136.54 -
EY 18.84 3.46 -5.46 -1.00 0.12 -0.08 -0.73 -
DY 0.00 0.00 0.00 0.00 1.03 0.96 1.76 -
P/NAPS 0.43 0.40 0.37 0.42 0.80 1.30 0.51 -2.80%

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