[SOLID] YoY Quarter Result on 31-Jan-2021 [#3]

Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 176.6%
YoY- 1067.8%
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 82,780 83,085 78,899 63,493 42,163 35,853 31,115 17.70%
PBT 2,040 3,656 6,100 691 433 2,187 1,316 7.57%
Tax -802 -599 -271 -164 -152 -758 -731 1.55%
NP 1,238 3,057 5,829 527 281 1,429 585 13.30%
-
NP to SH 1,238 3,057 5,839 500 281 1,431 608 12.57%
-
Tax Rate 39.31% 16.38% 4.44% 23.73% 35.10% 34.66% 55.55% -
Total Cost 81,542 80,028 73,070 62,966 41,882 34,424 30,530 17.78%
-
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 134,745 6.09%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 134,745 6.09%
NOSH 519,371 519,371 519,371 393,271 392,060 390,857 164,324 21.13%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 1.50% 3.68% 7.39% 0.83% 0.67% 3.99% 1.88% -
ROE 0.64% 1.63% 3.27% 0.34% 0.20% 1.02% 0.45% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 15.94 16.00 19.91 16.19 10.75 9.18 18.94 -2.83%
EPS 0.24 0.59 1.47 0.13 0.05 0.37 0.37 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.45 0.38 0.36 0.36 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 15.94 16.00 15.19 12.22 8.12 6.90 5.99 17.70%
EPS 0.24 0.59 1.12 0.10 0.05 0.28 0.12 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.3434 0.2869 0.2718 0.2707 0.2594 6.09%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.19 0.20 0.195 0.26 0.31 0.33 1.34 -
P/RPS 1.19 1.25 0.98 1.61 2.88 3.59 7.08 -25.70%
P/EPS 79.71 33.98 13.23 203.91 432.52 90.06 362.16 -22.28%
EY 1.25 2.94 7.56 0.49 0.23 1.11 0.28 28.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.43 0.68 0.86 0.92 1.63 -17.59%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 29/03/22 30/03/21 30/04/20 21/03/19 20/03/18 28/03/17 -
Price 0.19 0.195 0.225 0.305 0.29 0.345 1.27 -
P/RPS 1.19 1.22 1.13 1.88 2.70 3.76 6.71 -25.03%
P/EPS 79.71 33.13 15.27 239.20 404.62 94.16 343.24 -21.59%
EY 1.25 3.02 6.55 0.42 0.25 1.06 0.29 27.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.50 0.80 0.81 0.96 1.55 -16.90%

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