[RPLANET] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[RPLANET] REDPLANET BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 179.54%
YoY- 119.09%
Quarter Report
Latest QR
Upcoming QR
RPLANET's Result
RPLANET's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 11,665 26,637 10,496 19,376 9,631 16,600 10,326 4.14%
PBT 2,724 6,859 3,034 5,535 2,169 2,806 1,715 16.65%
Tax -671 -1,806 -820 341 -67 -124 -113 80.98%
NP 2,053 5,053 2,214 5,876 2,102 2,682 1,602 8.61%
-
NP to SH 2,053 5,053 2,214 5,876 2,102 2,682 1,602 8.61%
-
Tax Rate 24.63% 26.33% 27.03% -6.16% 3.09% 4.42% 6.59% -
Total Cost 9,612 21,584 8,282 13,500 7,529 13,918 8,724 3.28%
-
Net Worth 17,374 16,609 14,648 13,739 10,918 6,499 5,572 46.04%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div 653 2,151 876 2,215 908 1,046 - -
Div Payout % 31.83% 42.59% 39.60% 37.71% 43.22% 39.00% - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 17,374 16,609 14,648 13,739 10,918 6,499 5,572 46.04%
NOSH 159,396 159,396 159,396 159,396 159,396 139,466 139,304 4.58%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 17.60% 18.97% 21.09% 30.33% 21.83% 16.16% 15.51% -
ROE 11.82% 30.42% 15.11% 42.77% 19.25% 41.27% 28.75% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 7.32 16.71 6.58 12.16 6.04 11.90 7.41 -0.40%
EPS 1.29 3.17 1.39 3.72 1.32 1.92 1.15 3.89%
DPS 0.41 1.35 0.55 1.39 0.57 0.75 0.00 -
NAPS 0.109 0.1042 0.0919 0.0862 0.0685 0.0466 0.04 39.63%
Adjusted Per Share Value based on latest NOSH - 159,396
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 6.85 15.64 6.16 11.38 5.65 9.75 6.06 4.16%
EPS 1.21 2.97 1.30 3.45 1.23 1.57 0.94 8.77%
DPS 0.38 1.26 0.51 1.30 0.53 0.61 0.00 -
NAPS 0.102 0.0975 0.086 0.0807 0.0641 0.0382 0.0327 46.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 - - -
Price 0.29 0.30 0.31 0.33 0.33 0.00 0.00 -
P/RPS 3.96 1.80 4.71 2.71 5.46 0.00 0.00 -
P/EPS 22.52 9.46 22.32 8.95 25.02 0.00 0.00 -
EY 4.44 10.57 4.48 11.17 4.00 0.00 0.00 -
DY 1.41 4.50 1.77 4.21 1.73 0.00 0.00 -
P/NAPS 2.66 2.88 3.37 3.83 4.82 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 30/08/22 28/02/22 27/08/21 25/02/21 04/09/20 27/02/20 -
Price 0.28 0.30 0.31 0.33 0.00 0.32 0.00 -
P/RPS 3.83 1.80 4.71 2.71 0.00 2.69 0.00 -
P/EPS 21.74 9.46 22.32 8.95 0.00 16.64 0.00 -
EY 4.60 10.57 4.48 11.17 0.00 6.01 0.00 -
DY 1.46 4.50 1.77 4.21 0.00 2.34 0.00 -
P/NAPS 2.57 2.88 3.37 3.83 0.00 6.87 0.00 -

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