[AIRPORT] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 20.7%
YoY- -985.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,672,993 1,495,538 1,320,646 1,347,628 1,866,345 2,136,937 2,412,032 -21.59%
PBT -1,040,946 -1,101,204 -1,142,052 -1,121,952 -1,763,861 -918,334 -607,788 43.00%
Tax 274,507 261,596 247,272 236,764 647,665 343,437 384,878 -20.12%
NP -766,439 -839,608 -894,780 -885,188 -1,116,196 -574,897 -222,910 127.29%
-
NP to SH -766,439 -839,608 -894,780 -885,188 -1,116,196 -574,897 -222,910 127.29%
-
Tax Rate - - - - - - - -
Total Cost 2,439,432 2,335,146 2,215,426 2,232,816 2,982,541 2,711,834 2,634,942 -4.99%
-
Net Worth 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 -14.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 7,252,493 7,427,869 7,635,435 7,851,627 8,099,344 8,805,828 9,112,281 -14.08%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 1,659,191 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -45.81% -56.14% -67.75% -65.68% -59.81% -26.90% -9.24% -
ROE -10.57% -11.30% -11.72% -11.27% -13.78% -6.53% -2.45% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 100.83 90.14 79.60 81.22 112.49 128.79 145.37 -21.59%
EPS -49.66 -54.05 -57.36 -56.76 -70.75 -38.12 -16.90 104.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3711 4.4768 4.6019 4.7322 4.8815 5.3073 5.492 -14.08%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 93.37 83.46 73.70 75.21 104.16 119.26 134.61 -21.58%
EPS -42.77 -46.86 -49.94 -49.40 -62.29 -32.08 -12.44 127.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0475 4.1453 4.2612 4.3818 4.5201 4.9143 5.0854 -14.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 5.98 6.90 6.00 6.25 5.92 4.74 5.45 -
P/RPS 5.93 7.66 7.54 7.69 5.26 3.68 3.75 35.61%
P/EPS -12.95 -13.64 -11.13 -11.71 -8.80 -13.68 -40.57 -53.19%
EY -7.72 -7.33 -8.99 -8.54 -11.36 -7.31 -2.47 113.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.54 1.30 1.32 1.21 0.89 0.99 24.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 23/08/21 28/05/21 26/02/21 30/11/20 27/08/20 -
Price 6.20 5.80 6.07 5.56 5.99 5.50 5.25 -
P/RPS 6.15 6.43 7.63 6.85 5.33 4.27 3.61 42.50%
P/EPS -13.42 -11.46 -11.26 -10.42 -8.90 -15.87 -39.08 -50.86%
EY -7.45 -8.72 -8.88 -9.60 -11.23 -6.30 -2.56 103.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.32 1.17 1.23 1.04 0.96 29.72%

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