[REVENUE] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -71.92%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 86,964 69,411 40,331 19,559 78,378 54,903 39,388 69.63%
PBT 15,509 13,542 8,583 3,398 11,685 9,729 8,677 47.33%
Tax -3,485 -2,915 -1,870 -861 -2,628 -2,007 -1,703 61.25%
NP 12,024 10,627 6,713 2,537 9,057 7,722 6,974 43.83%
-
NP to SH 11,146 9,858 6,146 2,109 7,511 7,056 6,408 44.68%
-
Tax Rate 22.47% 21.53% 21.79% 25.34% 22.49% 20.63% 19.63% -
Total Cost 74,940 58,784 33,618 17,022 69,321 47,181 32,414 74.93%
-
Net Worth 136,735 134,515 78,962 74,654 85,687 85,672 67,186 60.66%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 136,735 134,515 78,962 74,654 85,687 85,672 67,186 60.66%
NOSH 414,349 442,207 394,811 394,811 389,842 389,419 389,419 4.22%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 13.83% 15.31% 16.64% 12.97% 11.56% 14.06% 17.71% -
ROE 8.15% 7.33% 7.78% 2.82% 8.77% 8.24% 9.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 20.99 16.51 10.22 4.98 20.12 14.10 15.83 20.71%
EPS 2.69 2.45 1.56 0.54 2.39 2.43 2.66 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.32 0.20 0.19 0.22 0.22 0.27 14.32%
Adjusted Per Share Value based on latest NOSH - 394,811
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.37 11.47 6.67 3.23 12.95 9.07 6.51 69.61%
EPS 1.84 1.63 1.02 0.35 1.24 1.17 1.06 44.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.226 0.2223 0.1305 0.1234 0.1416 0.1416 0.111 60.71%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.86 1.84 1.26 1.18 1.18 1.02 1.39 -
P/RPS 8.86 11.14 12.33 23.71 5.86 7.23 8.78 0.60%
P/EPS 69.14 78.46 80.94 219.84 61.19 56.29 53.98 17.95%
EY 1.45 1.27 1.24 0.45 1.63 1.78 1.85 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 5.75 6.30 6.21 5.36 4.64 5.15 6.25%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/09/21 31/05/21 18/02/21 26/11/20 28/08/20 28/05/20 25/02/20 -
Price 1.94 1.92 1.82 1.26 1.35 1.14 1.39 -
P/RPS 9.24 11.63 17.82 25.31 6.71 8.09 8.78 3.46%
P/EPS 72.12 81.87 116.91 234.75 70.01 62.92 53.98 21.32%
EY 1.39 1.22 0.86 0.43 1.43 1.59 1.85 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.88 6.00 9.10 6.63 6.14 5.18 5.15 9.24%

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