[QUALITY] YoY TTM Result on 30-Apr-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -33.12%
YoY- 59.78%
View:
Show?
TTM Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 193,990 199,964 179,844 123,916 128,743 101,803 133,107 6.47%
PBT -4,871 7,670 10,017 -1,350 -10,088 -15,008 -9,197 -10.04%
Tax -3,538 -3,162 -4,164 -1,485 -848 -99 -294 51.35%
NP -8,409 4,508 5,853 -2,835 -10,936 -15,107 -9,491 -1.99%
-
NP to SH -8,068 3,233 3,202 -3,895 -9,685 -14,534 -9,123 -2.02%
-
Tax Rate - 41.23% 41.57% - - - - -
Total Cost 202,399 195,456 173,991 126,751 139,679 116,910 142,598 6.00%
-
Net Worth 96,796 107,229 103,172 97,955 100,853 115,924 128,096 -4.56%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 96,796 107,229 103,172 97,955 100,853 115,924 128,096 -4.56%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin -4.33% 2.25% 3.25% -2.29% -8.49% -14.84% -7.13% -
ROE -8.34% 3.02% 3.10% -3.98% -9.60% -12.54% -7.12% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 334.68 344.99 310.28 213.79 222.12 175.64 229.65 6.47%
EPS -13.92 5.58 5.52 -6.72 -16.71 -25.08 -15.74 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.85 1.78 1.69 1.74 2.00 2.21 -4.56%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 334.68 344.99 310.28 213.79 222.12 175.64 229.65 6.47%
EPS -13.92 5.58 5.52 -6.72 -16.71 -25.08 -15.74 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.85 1.78 1.69 1.74 2.00 2.21 -4.56%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.93 1.36 1.05 0.80 0.75 0.80 1.20 -
P/RPS 0.28 0.39 0.34 0.37 0.34 0.46 0.52 -9.79%
P/EPS -6.68 24.38 19.01 -11.90 -4.49 -3.19 -7.62 -2.16%
EY -14.97 4.10 5.26 -8.40 -22.28 -31.34 -13.12 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.74 0.59 0.47 0.43 0.40 0.54 0.60%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/06/23 29/06/22 29/07/21 29/06/20 27/06/19 28/06/18 29/06/17 -
Price 0.81 1.20 1.24 0.83 0.795 0.80 1.16 -
P/RPS 0.24 0.35 0.40 0.39 0.36 0.46 0.51 -11.80%
P/EPS -5.82 21.51 22.45 -12.35 -4.76 -3.19 -7.37 -3.85%
EY -17.18 4.65 4.46 -8.10 -21.02 -31.34 -13.57 4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.70 0.49 0.46 0.40 0.52 -0.98%

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