[ANALABS] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -64.38%
YoY- 27.89%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 28,026 30,088 20,657 18,731 27,603 36,426 42,371 -6.65%
PBT 5,304 3,541 -1,051 -2,481 2,953 3,780 2,717 11.78%
Tax -540 -405 771 120 -749 -1,558 -97 33.11%
NP 4,764 3,136 -280 -2,361 2,204 2,222 2,620 10.47%
-
NP to SH 3,788 2,962 -204 -2,247 2,524 2,174 2,609 6.40%
-
Tax Rate 10.18% 11.44% - - 25.36% 41.22% 3.57% -
Total Cost 23,262 26,952 20,937 21,092 25,399 34,204 39,751 -8.53%
-
Net Worth 322,444 281,049 256,041 270,205 251,462 236,763 222,746 6.35%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 322,444 281,049 256,041 270,205 251,462 236,763 222,746 6.35%
NOSH 120,048 120,048 120,048 120,048 60,024 60,024 56,107 13.50%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 17.00% 10.42% -1.36% -12.60% 7.98% 6.10% 6.18% -
ROE 1.17% 1.05% -0.08% -0.83% 1.00% 0.92% 1.17% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 25.73 27.62 18.96 17.19 49.18 64.92 75.52 -16.42%
EPS 3.48 2.72 -0.19 -2.06 4.50 3.87 4.65 -4.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.58 2.35 2.48 4.48 4.22 3.97 -4.77%
Adjusted Per Share Value based on latest NOSH - 120,048
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 23.35 25.06 17.21 15.60 22.99 30.34 35.30 -6.65%
EPS 3.16 2.47 -0.17 -1.87 2.10 1.81 2.17 6.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.686 2.3411 2.1328 2.2508 2.0947 1.9722 1.8555 6.35%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.41 1.16 0.90 1.12 2.05 2.25 2.15 -
P/RPS 5.48 4.20 4.75 6.51 4.17 3.47 2.85 11.50%
P/EPS 40.55 42.66 -480.68 -54.31 45.59 58.07 46.24 -2.16%
EY 2.47 2.34 -0.21 -1.84 2.19 1.72 2.16 2.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.38 0.45 0.46 0.53 0.54 -1.94%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 28/06/21 29/06/20 01/07/19 28/06/18 28/06/17 27/06/16 -
Price 1.36 1.21 1.03 0.985 2.10 2.23 2.19 -
P/RPS 5.29 4.38 5.43 5.73 4.27 3.43 2.90 10.53%
P/EPS 39.11 44.50 -550.11 -47.76 46.70 57.55 47.10 -3.04%
EY 2.56 2.25 -0.18 -2.09 2.14 1.74 2.12 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.44 0.40 0.47 0.53 0.55 -2.93%

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