[ASIAPAC] YoY Quarter Result on 31-Dec-2020 [#3]

Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 550.7%
YoY- 297.91%
Quarter Report
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 70,728 32,303 31,277 49,872 32,569 35,114 66,722 0.97%
PBT 3,965 2,557 23,348 7,311 4,316 13,513 2,754 6.25%
Tax -696 -28 -1,509 -1,820 -1,443 -2,762 -2,081 -16.67%
NP 3,269 2,529 21,839 5,491 2,873 10,751 673 30.12%
-
NP to SH 3,151 2,683 21,909 5,506 2,873 10,631 683 29.00%
-
Tax Rate 17.55% 1.10% 6.46% 24.89% 33.43% 20.44% 75.56% -
Total Cost 67,459 29,774 9,438 44,381 29,696 24,363 66,049 0.35%
-
Net Worth 980,051 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 2.13%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 980,051 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 2.13%
NOSH 1,488,846 1,050,457 1,038,627 1,037,127 1,037,127 1,031,960 992,565 6.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.62% 7.83% 69.82% 11.01% 8.82% 30.62% 1.01% -
ROE 0.32% 0.18% 1.97% 0.36% 0.20% 1.12% 0.08% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.22 2.17 3.01 3.35 2.19 3.45 6.72 -4.12%
EPS 0.23 0.26 2.11 0.53 0.28 1.00 0.07 21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.723 1.02 1.074 1.029 0.97 0.935 0.87 -3.03%
Adjusted Per Share Value based on latest NOSH - 1,038,627
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.75 2.17 2.10 3.35 2.19 2.36 4.48 0.97%
EPS 0.21 0.18 1.47 0.37 0.19 0.71 0.05 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6583 1.0183 0.7487 1.029 0.9693 0.639 0.58 2.13%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.12 0.125 0.14 0.13 0.115 0.16 0.155 -
P/RPS 2.30 5.75 4.65 3.88 5.25 4.64 2.31 -0.07%
P/EPS 51.62 69.25 6.63 35.15 59.55 15.31 225.25 -21.76%
EY 1.94 1.44 15.08 2.84 1.68 6.53 0.44 28.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.13 0.13 0.12 0.17 0.18 -0.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.115 0.12 0.145 0.13 0.12 0.16 0.17 -
P/RPS 2.20 5.52 4.81 3.88 5.48 4.64 2.53 -2.30%
P/EPS 49.47 66.48 6.87 35.15 62.14 15.31 247.05 -23.50%
EY 2.02 1.50 14.56 2.84 1.61 6.53 0.40 30.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.14 0.13 0.12 0.17 0.20 -3.64%

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