[ASIAPAC] YoY Quarter Result on 31-Mar-2020 [#4]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 425.68%
YoY- -30.18%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 21,322 42,822 55,708 65,782 90,326 57,840 60,117 -15.85%
PBT -53,753 25,962 59,701 40,234 9,206 71,482 511,427 -
Tax 249 2,932 -18,250 -13,606 -1,588 -13,925 -141,987 -
NP -53,504 28,894 41,451 26,628 7,618 57,557 369,440 -
-
NP to SH -53,413 28,944 41,453 26,628 7,626 57,565 369,444 -
-
Tax Rate - -11.29% 30.57% 33.82% 17.25% 19.48% 27.76% -
Total Cost 74,826 13,928 14,257 39,154 82,708 283 -309,323 -
-
Net Worth 1,509,942 1,094,169 1,501,093 991,713 838,280 862,728 785,610 11.49%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 2,957 -
Div Payout % - - - - - - 0.80% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,509,942 1,094,169 1,501,093 991,713 838,280 862,728 785,610 11.49%
NOSH 1,044,237 1,037,127 1,037,127 1,017,521 966,874 992,783 985,709 0.96%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -250.93% 67.47% 74.41% 40.48% 8.43% 99.51% 614.54% -
ROE -3.54% 2.65% 2.76% 2.69% 0.91% 6.67% 47.03% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.44 4.13 3.74 6.37 9.34 5.83 6.10 -21.36%
EPS -5.14 2.79 4.00 2.62 0.77 2.80 37.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 1.018 1.055 1.009 0.961 0.867 0.869 0.797 4.15%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.03 4.08 5.30 6.26 8.60 5.51 5.72 -15.84%
EPS -5.08 2.76 3.95 2.53 0.73 5.48 35.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 1.4374 1.0416 1.429 0.9441 0.798 0.8213 0.7479 11.49%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.18 0.085 0.125 0.15 0.19 0.19 0.23 -
P/RPS 12.52 2.06 3.34 2.35 2.03 3.26 3.77 22.12%
P/EPS -5.00 3.05 4.49 5.81 24.09 3.28 0.61 -
EY -20.01 32.83 22.29 17.20 4.15 30.52 162.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.18 0.08 0.12 0.16 0.22 0.22 0.29 -7.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/06/20 28/05/19 28/05/18 31/05/17 30/05/16 28/05/15 -
Price 0.15 0.095 0.125 0.15 0.17 0.18 0.25 -
P/RPS 10.43 2.30 3.34 2.35 1.82 3.09 4.10 16.82%
P/EPS -4.17 3.40 4.49 5.81 21.55 3.10 0.67 -
EY -24.01 29.38 22.29 17.20 4.64 32.21 149.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.15 0.09 0.12 0.16 0.20 0.21 0.31 -11.38%

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