[EG] YoY Quarter Result on 31-Mar-2020 [#3]

Announcement Date
19-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -368.39%
YoY- -410.42%
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 350,471 305,996 231,618 211,362 216,449 256,058 253,138 5.56%
PBT 10,068 5,705 4,322 -5,451 1,806 4,246 5,972 9.09%
Tax 510 -101 -120 0 -50 -41 -695 -
NP 10,578 5,604 4,202 -5,451 1,756 4,205 5,277 12.28%
-
NP to SH 10,578 5,604 4,202 -5,451 1,756 4,205 5,277 12.28%
-
Tax Rate -5.07% 1.77% 2.78% - 2.77% 0.97% 11.64% -
Total Cost 339,893 300,392 227,416 216,813 214,693 251,853 247,861 5.40%
-
Net Worth 431,768 377,805 314,290 352,288 333,158 295,459 268,071 8.26%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 431,768 377,805 314,290 352,288 333,158 295,459 268,071 8.26%
NOSH 430,873 416,475 378,717 275,008 271,230 266,348 211,080 12.62%
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 3.02% 1.83% 1.81% -2.58% 0.81% 1.64% 2.08% -
ROE 2.45% 1.48% 1.34% -1.55% 0.53% 1.42% 1.97% -
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 82.79 79.37 75.17 82.20 81.21 104.86 119.93 -5.98%
EPS 2.50 1.45 1.36 -2.12 0.66 1.72 2.50 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 1.02 1.37 1.25 1.21 1.27 -3.58%
Adjusted Per Share Value based on latest NOSH - 275,008
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 74.92 65.41 49.51 45.18 46.27 54.74 54.11 5.57%
EPS 2.26 1.20 0.90 -1.17 0.38 0.90 1.13 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.923 0.8076 0.6718 0.7531 0.7122 0.6316 0.573 8.26%
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 1.22 0.58 0.755 0.255 0.46 0.54 0.90 -
P/RPS 1.47 0.73 1.00 0.31 0.57 0.51 0.75 11.86%
P/EPS 48.82 39.90 55.36 -12.03 69.82 31.36 36.00 5.20%
EY 2.05 2.51 1.81 -8.31 1.43 3.19 2.78 -4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.59 0.74 0.19 0.37 0.45 0.71 9.13%
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 31/05/23 24/05/22 28/05/21 19/06/20 30/05/19 31/05/18 31/05/17 -
Price 1.20 0.535 0.685 0.40 0.415 0.495 0.855 -
P/RPS 1.45 0.67 0.91 0.49 0.51 0.47 0.71 12.63%
P/EPS 48.02 36.80 50.23 -18.87 62.99 28.74 34.20 5.81%
EY 2.08 2.72 1.99 -5.30 1.59 3.48 2.92 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.55 0.67 0.29 0.33 0.41 0.67 9.88%

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