[ASIAPAC] YoY TTM Result on 31-Mar-2021 [#4]

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -168.8%
YoY- -168.05%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 224,958 138,667 96,880 178,174 144,411 193,560 268,328 -2.89%
PBT 13,771 -4,149 -30,456 53,488 74,860 63,645 14,693 -1.07%
Tax -10,826 -342 -3,400 -4,244 -22,176 -19,130 -5,908 10.61%
NP 2,945 -4,491 -33,856 49,244 52,684 44,515 8,785 -16.64%
-
NP to SH 5,499 -3,994 -33,567 49,327 52,686 44,395 8,817 -7.56%
-
Tax Rate 78.61% - - 7.93% 29.62% 30.06% 40.21% -
Total Cost 222,013 143,158 130,736 128,930 91,727 149,045 259,543 -2.56%
-
Net Worth 1,070,664 1,507,395 1,509,942 1,094,169 1,501,093 991,713 838,280 4.16%
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 1,070,664 1,507,395 1,509,942 1,094,169 1,501,093 991,713 838,280 4.16%
NOSH 1,488,846 1,050,457 1,044,237 1,037,127 1,037,127 1,017,521 966,874 7.45%
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 1.31% -3.24% -34.95% 27.64% 36.48% 23.00% 3.27% -
ROE 0.51% -0.26% -2.22% 4.51% 3.51% 4.48% 1.05% -
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 15.13 9.32 6.53 17.18 9.71 18.76 27.75 -9.61%
EPS 0.37 -0.27 -2.26 4.76 3.54 4.30 0.91 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.013 1.018 1.055 1.009 0.961 0.867 -3.04%
Adjusted Per Share Value based on latest NOSH - 1,044,237
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.11 9.31 6.51 11.97 9.70 13.00 18.02 -2.89%
EPS 0.37 -0.27 -2.25 3.31 3.54 2.98 0.59 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7191 1.0125 1.0142 0.7349 1.0082 0.6661 0.563 4.16%
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 0.11 0.115 0.18 0.085 0.125 0.15 0.19 -
P/RPS 0.73 1.23 2.76 0.49 1.29 0.80 0.68 1.18%
P/EPS 29.75 -42.85 -7.95 1.79 3.53 3.49 20.84 6.10%
EY 3.36 -2.33 -12.57 55.95 28.33 28.68 4.80 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.18 0.08 0.12 0.16 0.22 -6.18%
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 26/05/22 24/05/21 29/06/20 28/05/19 28/05/18 31/05/17 -
Price 0.105 0.11 0.15 0.095 0.125 0.15 0.17 -
P/RPS 0.69 1.18 2.30 0.55 1.29 0.80 0.61 2.07%
P/EPS 28.39 -40.98 -6.63 2.00 3.53 3.49 18.64 7.26%
EY 3.52 -2.44 -15.09 50.06 28.33 28.68 5.36 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.15 0.09 0.12 0.16 0.20 -4.67%

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