[PLS] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 64.77%
YoY- 89.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 114,444 87,736 88,467 89,240 86,134 70,860 63,195 48.41%
PBT 22,830 16,092 -8,471 248 -3,816 -15,660 -24,660 -
Tax -6,618 -4,856 -898 -2,341 -1,200 1,364 3,240 -
NP 16,212 11,236 -9,369 -2,093 -5,016 -14,296 -21,420 -
-
NP to SH 12,272 8,772 -6,333 -978 -2,778 -9,516 -14,762 -
-
Tax Rate 28.99% 30.18% - 943.95% - - - -
Total Cost 98,232 76,500 97,836 91,333 91,150 85,156 84,615 10.42%
-
Net Worth 197,277 189,833 187,659 193,235 192,604 191,587 194,042 1.10%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 197,277 189,833 187,659 193,235 192,604 191,587 194,042 1.10%
NOSH 363,200 350,700 350,700 350,700 350,700 350,700 350,700 2.35%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.17% 12.81% -10.59% -2.35% -5.82% -20.17% -33.90% -
ROE 6.22% 4.62% -3.37% -0.51% -1.44% -4.97% -7.61% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.55 25.02 25.23 25.45 24.56 20.21 18.02 48.15%
EPS 3.50 2.52 -1.81 -0.28 -0.80 -2.72 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5611 0.5413 0.5351 0.551 0.5492 0.5463 0.5533 0.93%
Adjusted Per Share Value based on latest NOSH - 350,700
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 26.03 19.96 20.12 20.30 19.59 16.12 14.37 48.43%
EPS 2.79 2.00 -1.44 -0.22 -0.63 -2.16 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4487 0.4318 0.4269 0.4396 0.4381 0.4358 0.4414 1.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.90 0.635 0.48 0.84 0.69 0.975 0.97 -
P/RPS 2.76 2.54 1.90 3.30 2.81 4.83 5.38 -35.83%
P/EPS 25.78 25.39 -26.58 -301.01 -87.11 -35.93 -23.04 -
EY 3.88 3.94 -3.76 -0.33 -1.15 -2.78 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.17 0.90 1.52 1.26 1.78 1.75 -5.78%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 29/06/20 28/02/20 29/11/19 29/08/19 18/06/19 -
Price 0.95 0.71 0.635 0.645 0.81 0.80 0.95 -
P/RPS 2.92 2.84 2.52 2.53 3.30 3.96 5.27 -32.46%
P/EPS 27.22 28.39 -35.16 -231.13 -102.26 -29.48 -22.57 -
EY 3.67 3.52 -2.84 -0.43 -0.98 -3.39 -4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.31 1.19 1.17 1.47 1.46 1.72 -1.16%

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