[D&O] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -71.75%
YoY- -35.2%
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 214,723 241,604 205,654 118,189 113,055 113,081 118,362 10.43%
PBT -1,203 39,152 35,678 5,491 8,252 9,868 8,174 -
Tax 1,829 -5,189 -5,943 -1,120 -1,469 -2,220 -1,143 -
NP 626 33,963 29,735 4,371 6,783 7,648 7,031 -33.16%
-
NP to SH 863 30,499 26,505 3,914 6,040 5,132 4,986 -25.33%
-
Tax Rate - 13.25% 16.66% 20.40% 17.80% 22.50% 13.98% -
Total Cost 214,097 207,641 175,919 113,818 106,272 105,433 111,331 11.50%
-
Net Worth 856,152 794,368 450,075 356,737 332,022 296,521 206,819 26.70%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 9,649 8,731 - - - 4,986 -
Div Payout % - 31.64% 32.94% - - - 100.00% -
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 856,152 794,368 450,075 356,737 332,022 296,521 206,819 26.70%
NOSH 1,237,730 1,237,142 1,167,791 1,125,749 1,106,774 1,008,316 997,200 3.66%
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 0.29% 14.06% 14.46% 3.70% 6.00% 6.76% 5.94% -
ROE 0.10% 3.84% 5.89% 1.10% 1.82% 1.73% 2.41% -
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 17.35 19.53 17.67 10.56 10.23 11.23 11.87 6.52%
EPS 0.07 2.47 2.28 0.35 0.55 0.51 0.50 -27.93%
DPS 0.00 0.78 0.75 0.00 0.00 0.00 0.50 -
NAPS 0.6918 0.6421 0.3866 0.3188 0.3004 0.2944 0.2074 22.22%
Adjusted Per Share Value based on latest NOSH - 1,125,749
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 17.33 19.50 16.60 9.54 9.13 9.13 9.55 10.43%
EPS 0.07 2.46 2.14 0.32 0.49 0.41 0.40 -25.20%
DPS 0.00 0.78 0.70 0.00 0.00 0.00 0.40 -
NAPS 0.691 0.6412 0.3633 0.2879 0.268 0.2393 0.1669 26.70%
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 4.32 4.50 4.11 0.53 0.685 0.61 0.62 -
P/RPS 24.90 23.04 23.27 5.02 6.70 5.43 5.22 29.72%
P/EPS 6,195.04 182.54 180.53 151.53 125.35 119.72 124.00 91.85%
EY 0.02 0.55 0.55 0.66 0.80 0.84 0.81 -46.02%
DY 0.00 0.17 0.18 0.00 0.00 0.00 0.81 -
P/NAPS 6.24 7.01 10.63 1.66 2.28 2.07 2.99 13.03%
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 29/05/23 24/05/22 24/05/21 16/06/20 23/05/19 23/05/18 25/05/17 -
Price 3.89 3.70 4.40 0.755 0.61 0.655 0.645 -
P/RPS 22.42 18.95 24.91 7.15 5.96 5.83 5.43 26.64%
P/EPS 5,578.40 150.08 193.26 215.85 111.62 128.55 129.00 87.29%
EY 0.02 0.67 0.52 0.46 0.90 0.78 0.78 -45.68%
DY 0.00 0.21 0.17 0.00 0.00 0.00 0.78 -
P/NAPS 5.62 5.76 11.38 2.37 2.03 2.22 3.11 10.35%

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