[REVENUE] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -8.07%
YoY- 471.96%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 27,443 18,838 17,553 29,080 20,772 19,559 23,475 10.94%
PBT 7,159 5,311 1,966 4,958 5,186 3,398 1,956 136.93%
Tax -1,746 -1,297 -570 -1,044 -1,009 -861 -621 98.83%
NP 5,413 4,014 1,396 3,914 4,177 2,537 1,335 153.62%
-
NP to SH 4,558 3,461 1,282 3,712 4,038 2,109 455 362.75%
-
Tax Rate 24.39% 24.42% 28.99% 21.06% 19.46% 25.34% 31.75% -
Total Cost 22,030 14,824 16,157 25,166 16,595 17,022 22,140 -0.33%
-
Net Worth 167,318 160,677 145,882 134,515 78,962 74,654 85,687 56.03%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 167,318 160,677 145,882 134,515 78,962 74,654 85,687 56.03%
NOSH 465,118 463,550 442,068 442,207 394,811 394,811 389,842 12.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.72% 21.31% 7.95% 13.46% 20.11% 12.97% 5.69% -
ROE 2.72% 2.15% 0.88% 2.76% 5.11% 2.82% 0.53% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.90 4.10 3.97 6.92 5.26 4.98 6.03 -1.43%
EPS 0.98 0.75 0.29 0.88 1.02 0.54 0.12 303.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.35 0.33 0.32 0.20 0.19 0.22 38.73%
Adjusted Per Share Value based on latest NOSH - 442,207
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.54 3.11 2.90 4.81 3.43 3.23 3.88 11.00%
EPS 0.75 0.57 0.21 0.61 0.67 0.35 0.08 342.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2655 0.2411 0.2223 0.1305 0.1234 0.1416 56.03%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.55 1.86 1.86 1.84 1.26 1.18 1.18 -
P/RPS 26.25 45.33 46.84 26.60 23.95 23.71 19.58 21.51%
P/EPS 158.05 246.72 641.38 208.37 123.20 219.84 1,010.10 -70.86%
EY 0.63 0.41 0.16 0.48 0.81 0.45 0.10 239.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 5.31 5.64 5.75 6.30 6.21 5.36 -13.49%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 22/11/21 17/09/21 31/05/21 18/02/21 26/11/20 28/08/20 -
Price 1.59 1.59 1.94 1.92 1.82 1.26 1.35 -
P/RPS 26.93 38.75 48.86 27.75 34.59 25.31 22.40 13.02%
P/EPS 162.13 210.90 668.97 217.43 177.95 234.75 1,155.62 -72.90%
EY 0.62 0.47 0.15 0.46 0.56 0.43 0.09 260.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 4.54 5.88 6.00 9.10 6.63 6.14 -19.62%

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