[REVENUE] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 31.7%
YoY- 12.88%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 20,818 28,544 22,844 27,443 18,838 17,553 29,080 -19.95%
PBT -2,467 972 6,934 7,159 5,311 1,966 4,958 -
Tax -789 -1,985 -2,140 -1,746 -1,297 -570 -1,044 -17.01%
NP -3,256 -1,013 4,794 5,413 4,014 1,396 3,914 -
-
NP to SH -3,334 566 4,656 4,558 3,461 1,282 3,712 -
-
Tax Rate - 204.22% 30.86% 24.39% 24.42% 28.99% 21.06% -
Total Cost 24,074 29,557 18,050 22,030 14,824 16,157 25,166 -2.91%
-
Net Worth 152,615 147,706 177,051 167,318 160,677 145,882 134,515 8.77%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 152,615 147,706 177,051 167,318 160,677 145,882 134,515 8.77%
NOSH 476,922 476,922 466,232 465,118 463,550 442,068 442,207 5.16%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -15.64% -3.55% 20.99% 19.72% 21.31% 7.95% 13.46% -
ROE -2.18% 0.38% 2.63% 2.72% 2.15% 0.88% 2.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.37 6.38 4.90 5.90 4.10 3.97 6.92 -26.37%
EPS -0.70 0.12 1.00 0.98 0.75 0.29 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.38 0.36 0.35 0.33 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 465,118
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.44 4.72 3.78 4.54 3.11 2.90 4.81 -20.01%
EPS -0.55 0.09 0.77 0.75 0.57 0.21 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2522 0.2441 0.2926 0.2765 0.2655 0.2411 0.2223 8.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.925 0.96 1.51 1.55 1.86 1.86 1.84 -
P/RPS 21.19 15.05 30.80 26.25 45.33 46.84 26.60 -14.05%
P/EPS -132.32 759.17 151.11 158.05 246.72 641.38 208.37 -
EY -0.76 0.13 0.66 0.63 0.41 0.16 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.91 3.97 4.31 5.31 5.64 5.75 -36.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 23/05/22 25/02/22 22/11/21 17/09/21 31/05/21 -
Price 0.75 0.97 1.07 1.59 1.59 1.94 1.92 -
P/RPS 17.18 15.21 21.82 26.93 38.75 48.86 27.75 -27.33%
P/EPS -107.29 767.08 107.07 162.13 210.90 668.97 217.43 -
EY -0.93 0.13 0.93 0.62 0.47 0.15 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.94 2.82 4.42 4.54 5.88 6.00 -46.58%

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