[REVENUE] QoQ 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- 169.97%
YoY- 64.11%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 28,544 22,844 27,443 18,838 17,553 29,080 20,772 23.67%
PBT 972 6,934 7,159 5,311 1,966 4,958 5,186 -67.34%
Tax -1,985 -2,140 -1,746 -1,297 -570 -1,044 -1,009 57.19%
NP -1,013 4,794 5,413 4,014 1,396 3,914 4,177 -
-
NP to SH 566 4,656 4,558 3,461 1,282 3,712 4,038 -73.11%
-
Tax Rate 204.22% 30.86% 24.39% 24.42% 28.99% 21.06% 19.46% -
Total Cost 29,557 18,050 22,030 14,824 16,157 25,166 16,595 47.08%
-
Net Worth 147,706 177,051 167,318 160,677 145,882 134,515 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 147,706 177,051 167,318 160,677 145,882 134,515 78,962 51.99%
NOSH 476,922 466,232 465,118 463,550 442,068 442,207 394,811 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 -3.55% 20.99% 19.72% 21.31% 7.95% 13.46% 20.11% -
ROE 0.38% 2.63% 2.72% 2.15% 0.88% 2.76% 5.11% -
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 6.38 4.90 5.90 4.10 3.97 6.92 5.26 13.77%
EPS 0.12 1.00 0.98 0.75 0.29 0.88 1.02 -76.08%
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 4.72 3.78 4.54 3.11 2.90 4.81 3.43 23.79%
EPS 0.09 0.77 0.75 0.57 0.21 0.61 0.67 -73.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2441 0.2926 0.2765 0.2655 0.2411 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 15.05 30.80 26.25 45.33 46.84 26.60 23.95 -26.69%
P/EPS 759.17 151.11 158.05 246.72 641.38 208.37 123.20 237.23%
EY 0.13 0.66 0.63 0.41 0.16 0.48 0.81 -70.56%
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 15.21 21.82 26.93 38.75 48.86 27.75 34.59 -42.26%
P/EPS 767.08 107.07 162.13 210.90 668.97 217.43 177.95 165.57%
EY 0.13 0.93 0.62 0.47 0.15 0.46 0.56 -62.32%
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