[SIGN] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 43.67%
YoY- -50.75%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 65,483 32,474 106,034 86,774 60,306 24,391 160,848 -44.92%
PBT 4,978 2,561 -5,146 2,358 1,919 -623 5,367 -4.87%
Tax -1,708 -868 -2,829 -1,443 -1,014 -327 -1,784 -2.84%
NP 3,270 1,693 -7,975 915 905 -950 3,583 -5.88%
-
NP to SH 3,639 1,653 -6,596 1,056 735 -1,201 2,226 38.56%
-
Tax Rate 34.31% 33.89% - 61.20% 52.84% - 33.24% -
Total Cost 62,213 30,781 114,009 85,859 59,401 25,341 157,265 -45.95%
-
Net Worth 173,300 170,158 168,141 168,141 170,382 168,141 168,891 1.72%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 173,300 170,158 168,141 168,141 170,382 168,141 168,891 1.72%
NOSH 262,723 262,723 262,723 240,304 240,304 240,304 240,304 6.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.99% 5.21% -7.52% 1.05% 1.50% -3.89% 2.23% -
ROE 2.10% 0.97% -3.92% 0.63% 0.43% -0.71% 1.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.45 13.17 47.30 38.71 26.90 10.88 71.43 -48.27%
EPS 1.50 0.70 -2.90 0.50 0.30 -0.50 1.00 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.75 0.75 0.76 0.75 0.75 -4.47%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.14 5.03 16.43 13.44 9.34 3.78 24.92 -44.93%
EPS 0.56 0.26 -1.02 0.16 0.11 -0.19 0.34 39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2685 0.2636 0.2605 0.2605 0.264 0.2605 0.2616 1.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.54 0.32 0.395 0.39 0.45 0.49 0.44 -
P/RPS 2.04 2.43 0.84 1.01 1.67 4.50 0.62 120.42%
P/EPS 36.74 47.74 -13.43 82.80 137.26 -91.47 44.51 -11.95%
EY 2.72 2.09 -7.45 1.21 0.73 -1.09 2.25 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.46 0.53 0.52 0.59 0.65 0.59 19.32%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 28/08/20 18/05/20 24/02/20 21/11/19 30/08/19 -
Price 0.49 0.36 0.325 0.35 0.375 0.47 0.465 -
P/RPS 1.85 2.73 0.69 0.90 1.39 4.32 0.65 100.19%
P/EPS 33.34 53.71 -11.05 74.30 114.38 -87.73 47.04 -20.42%
EY 3.00 1.86 -9.05 1.35 0.87 -1.14 2.13 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.52 0.43 0.47 0.49 0.63 0.62 8.38%

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