[SIGN] YoY TTM Result on 31-Dec-2021

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 25.31%
YoY- 416.79%
View:
Show?
TTM Result
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Revenue 144,342 114,117 111,211 123,602 139,589 6.86%
PBT 13,305 -1,961 -2,086 345 10,368 64.01%
Tax -4,084 -3,370 -3,523 -3,947 -3,734 19.45%
NP 9,221 -5,331 -5,609 -3,602 6,634 92.16%
-
NP to SH 11,696 -3,742 -3,692 -557 9,008 67.86%
-
Tax Rate 30.70% - - 1,144.06% 36.01% -
Total Cost 135,121 119,448 116,820 127,204 132,955 3.25%
-
Net Worth 201,480 170,158 173,300 185,581 223,925 -18.90%
Dividend
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Net Worth 201,480 170,158 173,300 185,581 223,925 -18.90%
NOSH 295,248 262,723 262,723 262,733 295,248 0.00%
Ratio Analysis
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
NP Margin 6.39% -4.67% -5.04% -2.91% 4.75% -
ROE 5.81% -2.20% -2.13% -0.30% 4.02% -
Per Share
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 52.30 46.27 44.92 46.62 50.49 7.23%
EPS 4.24 -1.52 -1.49 -0.21 3.26 68.43%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.70 0.70 0.81 -18.63%
Adjusted Per Share Value based on latest NOSH - 295,248
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 22.36 17.68 17.23 19.15 21.63 6.80%
EPS 1.81 -0.58 -0.57 -0.09 1.40 66.44%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.2636 0.2685 0.2875 0.3469 -18.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 -
Price 1.38 0.32 0.54 1.09 0.985 -
P/RPS 2.64 0.69 1.20 2.34 1.95 82.38%
P/EPS 32.56 -21.09 -36.21 -518.81 30.23 15.86%
EY 3.07 -4.74 -2.76 -0.19 3.31 -13.87%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.46 0.77 1.56 1.22 138.28%
Price Multiplier on Announcement Date
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 21/02/22 23/11/20 22/02/21 24/05/21 27/08/21 -
Price 1.40 0.36 0.49 0.985 0.95 -
P/RPS 2.68 0.78 1.09 2.11 1.88 102.04%
P/EPS 33.04 -23.72 -32.86 -468.83 29.16 28.12%
EY 3.03 -4.21 -3.04 -0.21 3.43 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.52 0.70 1.41 1.17 167.13%

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