[REVENUE] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -68.95%
YoY- 64.11%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 97,669 69,125 46,281 18,838 86,964 69,411 40,331 80.62%
PBT 20,376 19,404 12,470 5,311 15,509 13,542 8,583 78.24%
Tax -7,168 -5,183 -3,043 -1,297 -3,485 -2,915 -1,870 145.53%
NP 13,208 14,221 9,427 4,014 12,024 10,627 6,713 57.21%
-
NP to SH 13,435 12,674 8,018 3,461 11,146 9,858 6,146 68.67%
-
Tax Rate 35.18% 26.71% 24.40% 24.42% 22.47% 21.53% 21.79% -
Total Cost 84,461 54,904 36,854 14,824 74,940 58,784 33,618 85.12%
-
Net Worth 147,706 177,051 167,318 160,677 136,735 134,515 78,962 51.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 147,706 177,051 167,318 160,677 136,735 134,515 78,962 51.99%
NOSH 476,922 466,232 465,118 463,550 414,349 442,207 394,811 13.46%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.52% 20.57% 20.37% 21.31% 13.83% 15.31% 16.64% -
ROE 9.10% 7.16% 4.79% 2.15% 8.15% 7.33% 7.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.82 14.84 9.96 4.10 20.99 16.51 10.22 66.03%
EPS 2.89 2.74 1.74 0.75 2.69 2.45 1.56 51.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.38 0.36 0.35 0.33 0.32 0.20 39.76%
Adjusted Per Share Value based on latest NOSH - 463,550
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.14 11.42 7.65 3.11 14.37 11.47 6.67 80.53%
EPS 2.22 2.09 1.33 0.57 1.84 1.63 1.02 68.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2441 0.2926 0.2765 0.2655 0.226 0.2223 0.1305 51.98%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.96 1.51 1.55 1.86 1.86 1.84 1.26 -
P/RPS 4.40 10.18 15.57 45.33 8.86 11.14 12.33 -49.78%
P/EPS 31.98 55.51 89.85 246.72 69.14 78.46 80.94 -46.24%
EY 3.13 1.80 1.11 0.41 1.45 1.27 1.24 85.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.97 4.31 5.31 5.64 5.75 6.30 -40.33%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 -
Price 0.97 1.07 1.59 1.59 1.94 1.92 1.82 -
P/RPS 4.45 7.21 15.97 38.75 9.24 11.63 17.82 -60.44%
P/EPS 32.32 39.34 92.17 210.90 72.12 81.87 116.91 -57.66%
EY 3.09 2.54 1.08 0.47 1.39 1.22 0.86 135.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.82 4.42 4.54 5.88 6.00 9.10 -53.01%

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