[P&O] YoY Quarter Result on 31-Mar-2020 [#2]

Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 50.2%
YoY- -1.67%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 73,872 82,690 73,454 85,871 85,543 83,220 85,823 -2.46%
PBT -4,524 155 9,101 -3,846 2,782 -2,863 1,197 -
Tax 879 -1,868 -26 -559 -2,100 -2,357 -1,524 -
NP -3,645 -1,713 9,075 -4,405 682 -5,220 -327 49.43%
-
NP to SH -1,690 -2,773 7,773 -2,011 -1,978 -8,229 -1,792 -0.97%
-
Tax Rate - 1,205.16% 0.29% - 75.49% - 127.32% -
Total Cost 77,517 84,403 64,379 90,276 84,861 88,440 86,150 -1.74%
-
Net Worth 322,658 382,981 294,493 289,929 302,481 298,890 356,675 -1.65%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,226 4,820 3,212 3,444 3,406 3,113 8,267 -14.50%
Div Payout % 0.00% 0.00% 41.33% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 322,658 382,981 294,493 289,929 302,481 298,890 356,675 -1.65%
NOSH 288,323 287,195 287,074 287,059 286,946 286,946 245,954 2.68%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.93% -2.07% 12.35% -5.13% 0.80% -6.27% -0.38% -
ROE -0.52% -0.72% 2.64% -0.69% -0.65% -2.75% -0.50% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 27.47 30.88 27.44 29.91 31.39 33.41 36.33 -4.55%
EPS -0.63 -1.04 2.90 -0.75 -0.73 -3.30 -0.76 -3.07%
DPS 1.20 1.80 1.20 1.20 1.25 1.25 3.50 -16.33%
NAPS 1.20 1.43 1.10 1.01 1.11 1.20 1.51 -3.75%
Adjusted Per Share Value based on latest NOSH - 287,059
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.94 27.92 24.80 29.00 28.89 28.10 28.98 -2.47%
EPS -0.57 -0.94 2.62 -0.68 -0.67 -2.78 -0.61 -1.12%
DPS 1.09 1.63 1.08 1.16 1.15 1.05 2.79 -14.49%
NAPS 1.0895 1.2932 0.9944 0.979 1.0214 1.0093 1.2044 -1.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.06 1.04 0.90 0.86 1.00 1.09 1.28 -
P/RPS 3.86 3.37 3.28 2.87 3.19 3.26 3.52 1.54%
P/EPS -168.65 -100.44 31.00 -122.76 -137.77 -32.99 -168.72 -0.00%
EY -0.59 -1.00 3.23 -0.81 -0.73 -3.03 -0.59 0.00%
DY 1.13 1.73 1.33 1.40 1.25 1.15 2.73 -13.66%
P/NAPS 0.88 0.73 0.82 0.85 0.90 0.91 0.85 0.57%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 25/05/21 04/06/20 21/05/19 30/05/18 19/05/17 -
Price 1.02 1.14 0.905 0.805 0.995 1.06 1.33 -
P/RPS 3.71 3.69 3.30 2.69 3.17 3.17 3.66 0.22%
P/EPS -162.28 -110.10 31.17 -114.91 -137.08 -32.08 -175.31 -1.27%
EY -0.62 -0.91 3.21 -0.87 -0.73 -3.12 -0.57 1.41%
DY 1.18 1.58 1.33 1.49 1.26 1.18 2.63 -12.49%
P/NAPS 0.85 0.80 0.82 0.80 0.90 0.88 0.88 -0.57%

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