[SOLID] YoY Quarter Result on 30-Apr-2020 [#4]

Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -1833.2%
YoY- -2158.43%
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 75,411 44,103 59,301 30,482 32,165 29,200 31,057 15.91%
PBT 6,128 -7,935 741 413 2,715 588 2,917 13.15%
Tax -1,241 -753 -214 -360 -930 -417 -1,049 2.83%
NP 4,887 -8,688 527 53 1,785 171 1,868 17.36%
-
NP to SH 4,921 -8,666 421 46 1,782 202 1,937 16.79%
-
Tax Rate 20.25% - 28.88% 87.17% 34.25% 70.92% 35.96% -
Total Cost 70,524 52,791 58,774 30,429 30,380 29,029 29,189 15.82%
-
Net Worth 181,780 141,166 141,116 140,641 138,229 136,350 97,704 10.89%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - 781 832 1,683 30 -
Div Payout % - - - 1,698.57% 46.73% 833.33% 1.55% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 181,780 141,166 141,116 140,641 138,229 136,350 97,704 10.89%
NOSH 519,371 396,148 392,130 391,336 166,542 168,333 150,314 22.93%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 6.48% -19.70% 0.89% 0.17% 5.55% 0.59% 6.01% -
ROE 2.71% -6.14% 0.30% 0.03% 1.29% 0.15% 1.98% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 14.52 11.25 15.13 7.80 19.31 17.35 20.66 -5.70%
EPS 0.95 -2.21 0.11 0.01 1.07 0.12 1.29 -4.96%
DPS 0.00 0.00 0.00 0.20 0.50 1.00 0.02 -
NAPS 0.35 0.36 0.36 0.36 0.83 0.81 0.65 -9.79%
Adjusted Per Share Value based on latest NOSH - 396,148
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 14.52 8.49 11.42 5.87 6.19 5.62 5.98 15.91%
EPS 0.95 -1.67 0.08 0.01 0.34 0.04 0.37 17.00%
DPS 0.00 0.00 0.00 0.15 0.16 0.32 0.01 -
NAPS 0.35 0.2718 0.2717 0.2708 0.2661 0.2625 0.1881 10.89%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.275 0.305 0.29 0.35 1.23 1.33 1.49 -
P/RPS 1.89 2.71 1.92 4.49 6.37 7.67 7.21 -19.98%
P/EPS 29.02 -13.80 270.02 2,972.49 114.95 1,108.33 115.63 -20.56%
EY 3.45 -7.25 0.37 0.03 0.87 0.09 0.86 26.02%
DY 0.00 0.00 0.00 0.57 0.41 0.75 0.01 -
P/NAPS 0.79 0.85 0.81 0.97 1.48 1.64 2.29 -16.24%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 29/06/15 -
Price 0.255 0.215 0.30 0.35 1.31 1.34 1.62 -
P/RPS 1.76 1.91 1.98 4.49 6.78 7.72 7.84 -22.02%
P/EPS 26.91 -9.73 279.33 2,972.49 122.43 1,116.67 125.72 -22.63%
EY 3.72 -10.28 0.36 0.03 0.82 0.09 0.80 29.16%
DY 0.00 0.00 0.00 0.57 0.38 0.75 0.01 -
P/NAPS 0.73 0.60 0.83 0.97 1.58 1.65 2.49 -18.47%

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