[SG] QoQ Cumulative Quarter Result on 31-Jul-2020 [#4]

Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -10.17%
YoY- -6857.4%
Quarter Report
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 62,478 40,978 19,726 78,511 57,613 38,142 18,678 123.82%
PBT 323 211 160 -28,006 -27,728 -8,114 370 -8.66%
Tax 118 168 105 -2,605 -56 7 -143 -
NP 441 379 265 -30,611 -27,784 -8,107 227 55.75%
-
NP to SH 441 379 265 -30,611 -27,784 -8,107 227 55.75%
-
Tax Rate -36.53% -79.62% -65.62% - - - 38.65% -
Total Cost 62,037 40,599 19,461 109,122 85,397 46,249 18,451 124.59%
-
Net Worth 47,981 36,403 35,867 29,274 30,150 49,337 57,560 -11.43%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 47,981 36,403 35,867 29,274 30,150 49,337 57,560 -11.43%
NOSH 237,914 161,274 161,274 146,637 137,315 137,315 137,315 44.30%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 0.71% 0.92% 1.34% -38.99% -48.23% -21.25% 1.22% -
ROE 0.92% 1.04% 0.74% -104.57% -92.15% -16.43% 0.39% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 32.40 25.45 12.40 53.64 42.04 27.83 13.63 78.20%
EPS 0.24 0.24 0.17 -21.96 -20.27 -5.92 0.17 25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2488 0.2261 0.2254 0.20 0.22 0.36 0.42 -29.48%
Adjusted Per Share Value based on latest NOSH - 146,637
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 4.00 2.62 1.26 5.03 3.69 2.44 1.20 123.30%
EPS 0.03 0.02 0.02 -1.96 -1.78 -0.52 0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0307 0.0233 0.023 0.0187 0.0193 0.0316 0.0369 -11.55%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.215 0.405 0.405 0.405 0.185 0.28 0.235 -
P/RPS 0.66 1.59 3.27 0.76 0.44 1.01 1.72 -47.22%
P/EPS 94.02 172.05 243.20 -1.94 -0.91 -4.73 141.88 -24.00%
EY 1.06 0.58 0.41 -51.64 -109.58 -21.13 0.70 31.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.79 1.80 2.02 0.84 0.78 0.56 33.14%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 25/06/21 26/03/21 21/12/20 25/09/20 26/06/20 27/03/20 20/12/19 -
Price 0.165 0.405 0.50 0.355 0.165 0.16 0.28 -
P/RPS 0.51 1.59 4.03 0.66 0.39 0.57 2.05 -60.47%
P/EPS 72.15 172.05 300.24 -1.70 -0.81 -2.70 169.05 -43.34%
EY 1.39 0.58 0.33 -58.91 -122.87 -36.97 0.59 77.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.79 2.22 1.78 0.75 0.44 0.67 -0.99%

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