[ASIAPAC] YoY TTM Result on 30-Sep-2020 [#2]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -22.39%
YoY- -45.3%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 90,623 136,975 173,757 157,030 249,713 216,846 166,696 -9.65%
PBT -26,444 33,222 84,232 64,590 21,967 102,151 506,813 -
Tax -2,377 -1,028 -25,049 -18,851 -6,431 -16,545 -146,340 -49.64%
NP -28,821 32,194 59,183 45,739 15,536 85,606 360,473 -
-
NP to SH -28,426 32,387 59,203 45,619 15,554 85,632 360,490 -
-
Tax Rate - 3.09% 29.74% 29.19% 29.28% 16.20% 28.87% -
Total Cost 119,444 104,781 114,574 111,291 234,177 131,240 -193,777 -
-
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.29%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 2,957 -
Div Payout % - - - - - - 0.82% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 945,361 855,240 780,327 5.29%
NOSH 1,050,457 1,037,127 1,037,127 1,037,127 996,060 984,166 991,521 0.96%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -31.80% 23.50% 34.06% 29.13% 6.22% 39.48% 216.25% -
ROE -2.67% 2.07% 3.89% 3.16% 1.65% 10.01% 46.20% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.66 9.20 11.67 10.56 25.07 22.03 16.81 -10.45%
EPS -2.72 2.18 3.98 3.07 1.56 8.70 36.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 1.017 1.053 1.023 0.969 0.9491 0.869 0.787 4.36%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 8.63 13.04 16.54 14.95 23.77 20.64 15.87 -9.64%
EPS -2.71 3.08 5.64 4.34 1.48 8.15 34.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 1.0128 1.4922 1.4499 1.3723 0.90 0.8142 0.7428 5.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.135 0.12 0.12 0.14 0.16 0.165 0.20 -
P/RPS 1.56 1.30 1.03 1.33 0.64 0.75 1.19 4.61%
P/EPS -4.97 5.52 3.02 4.57 10.25 1.90 0.55 -
EY -20.13 18.13 33.14 21.90 9.76 52.73 181.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.13 0.11 0.12 0.14 0.17 0.19 0.25 -10.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 -
Price 0.135 0.115 0.125 0.115 0.17 0.15 0.21 -
P/RPS 1.56 1.25 1.07 1.09 0.68 0.68 1.25 3.75%
P/EPS -4.97 5.29 3.14 3.75 10.89 1.72 0.58 -
EY -20.13 18.92 31.81 26.66 9.19 58.01 173.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.13 0.11 0.12 0.12 0.18 0.17 0.27 -11.45%

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