[ASIAPAC] YoY Quarter Result on 30-Jun-2020 [#1]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -118.76%
YoY- -350.92%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 16,092 11,442 26,310 23,986 51,095 60,790 21,067 -4.38%
PBT 2,308 -5,172 3,564 5,200 5,180 2,331 -6,875 -
Tax -405 -306 -1,409 -484 -1,331 -649 -56 39.02%
NP 1,903 -5,478 2,155 4,716 3,849 1,682 -6,931 -
-
NP to SH 2,005 -5,430 2,164 4,716 3,849 1,689 -6,929 -
-
Tax Rate 17.55% - 39.53% 9.31% 25.69% 27.84% - -
Total Cost 14,189 16,920 24,155 19,270 47,246 59,108 27,998 -10.70%
-
Net Worth 1,518,351 1,088,983 1,505,224 1,440,952 914,137 864,370 782,977 11.65%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,518,351 1,088,983 1,505,224 1,440,952 914,137 864,370 782,977 11.65%
NOSH 1,046,537 1,037,127 1,037,127 1,034,223 962,249 993,529 989,857 0.93%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.83% -47.88% 8.19% 19.66% 7.53% 2.77% -32.90% -
ROE 0.13% -0.50% 0.14% 0.33% 0.42% 0.20% -0.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.08 1.10 1.77 1.61 5.31 6.12 2.13 -10.69%
EPS 0.19 -0.52 0.21 0.46 0.40 0.17 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.021 1.05 1.011 0.968 0.95 0.87 0.791 4.34%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.08 0.77 1.77 1.61 3.43 4.08 1.41 -4.34%
EPS 0.13 -0.36 0.15 0.32 0.26 0.11 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0198 0.7314 1.011 0.9678 0.614 0.5806 0.5259 11.65%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.14 0.105 0.125 0.145 0.17 0.175 0.245 -
P/RPS 12.94 9.52 7.07 9.00 3.20 2.86 11.51 1.96%
P/EPS 103.84 -20.05 86.00 45.77 42.50 102.94 -35.00 -
EY 0.96 -4.99 1.16 2.18 2.35 0.97 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.10 0.12 0.15 0.18 0.20 0.31 -12.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 21/09/21 28/08/20 23/08/19 28/08/18 28/08/17 29/08/16 27/08/15 -
Price 0.14 0.11 0.13 0.15 0.16 0.165 0.18 -
P/RPS 12.94 9.97 7.36 9.31 3.01 2.70 8.46 7.33%
P/EPS 103.84 -21.01 89.44 47.35 40.00 97.06 -25.71 -
EY 0.96 -4.76 1.12 2.11 2.50 1.03 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.10 0.13 0.15 0.17 0.19 0.23 -7.93%

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