[ASIAPAC] YoY Quarter Result on 30-Sep-2021 [#2]

Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -46.48%
YoY- -68.13%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 21,932 32,839 59,170 32,148 41,569 50,490 28,272 -4.14%
PBT 1,653 5,121 16,651 5,643 4,718 402 -4,467 -
Tax -712 -1,834 -3,947 -1,999 -1,431 -1,590 -103 37.97%
NP 941 3,287 12,704 3,644 3,287 -1,188 -4,570 -
-
NP to SH 1,073 3,367 12,713 3,644 3,287 -1,181 -4,561 -
-
Tax Rate 43.07% 35.81% 23.70% 35.42% 30.33% 395.52% - -
Total Cost 20,991 29,552 46,466 28,504 38,282 51,678 32,842 -7.18%
-
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.29%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.29%
NOSH 1,050,457 1,037,127 1,037,127 1,037,127 996,060 984,166 991,521 0.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.29% 10.01% 21.47% 11.34% 7.91% -2.35% -16.16% -
ROE 0.10% 0.21% 0.83% 0.25% 0.35% -0.14% -0.58% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.10 2.21 3.97 2.16 4.17 5.13 2.85 -4.95%
EPS 0.10 0.32 1.23 0.35 0.33 -0.12 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.053 1.023 0.969 0.9491 0.869 0.787 4.36%
Adjusted Per Share Value based on latest NOSH - 1,050,457
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.09 3.13 5.63 3.06 3.96 4.81 2.69 -4.11%
EPS 0.10 0.32 1.21 0.35 0.31 -0.11 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0128 1.4922 1.4499 1.3723 0.90 0.8142 0.7428 5.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.135 0.12 0.12 0.14 0.16 0.165 0.20 -
P/RPS 6.44 5.44 3.02 6.48 3.83 3.22 7.01 -1.40%
P/EPS 131.62 53.06 14.05 57.16 48.48 -137.50 -43.48 -
EY 0.76 1.88 7.12 1.75 2.06 -0.73 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.12 0.14 0.17 0.19 0.25 -10.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 -
Price 0.135 0.115 0.125 0.115 0.17 0.15 0.21 -
P/RPS 6.44 5.21 3.15 5.32 4.07 2.92 7.36 -2.19%
P/EPS 131.62 50.84 14.64 46.95 51.52 -125.00 -45.65 -
EY 0.76 1.97 6.83 2.13 1.94 -0.80 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.12 0.12 0.18 0.17 0.27 -11.45%

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