[HAILY] QoQ Quarter Result on 30-Jun-2021 [#2]

Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -71.15%
YoY--%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 41,367 34,635 17,537 28,600 43,295 0 0 -
PBT 2,206 4,516 -433 1,281 3,720 0 0 -
Tax -589 -1,311 -120 -474 -923 0 0 -
NP 1,617 3,205 -553 807 2,797 0 0 -
-
NP to SH 1,617 3,205 -553 807 2,797 0 0 -
-
Tax Rate 26.70% 29.03% - 37.00% 24.81% - - -
Total Cost 39,750 31,430 18,090 27,793 40,498 0 0 -
-
Net Worth 76,677 74,894 71,328 54,878 54,878 0 0 -
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - 2,995 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 76,677 74,894 71,328 54,878 54,878 0 0 -
NOSH 178,320 178,320 178,320 148,320 148,320 0 0 -
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.91% 9.25% -3.15% 2.82% 6.46% 0.00% 0.00% -
ROE 2.11% 4.28% -0.78% 1.47% 5.10% 0.00% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 23.20 19.42 9.83 19.28 29.19 0.00 0.00 -
EPS 0.91 1.80 -0.31 0.54 1.89 0.00 0.00 -
DPS 0.00 0.00 1.68 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.40 0.37 0.37 0.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,320
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 10.54 8.83 4.47 7.29 11.04 0.00 0.00 -
EPS 0.41 0.82 -0.14 0.21 0.71 0.00 0.00 -
DPS 0.00 0.00 0.76 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.1909 0.1818 0.1399 0.1399 0.35 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 - - - - -
Price 0.435 0.445 0.565 0.00 0.00 0.00 0.00 -
P/RPS 1.88 2.29 5.75 0.00 0.00 0.00 0.00 -
P/EPS 47.97 24.76 -182.19 0.00 0.00 0.00 0.00 -
EY 2.08 4.04 -0.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.97 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.41 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 25/08/21 16/07/21 - - -
Price 0.415 0.46 0.515 0.54 0.00 0.00 0.00 -
P/RPS 1.79 2.37 5.24 2.80 0.00 0.00 0.00 -
P/EPS 45.77 25.59 -166.07 99.25 0.00 0.00 0.00 -
EY 2.19 3.91 -0.60 1.01 0.00 0.00 0.00 -
DY 0.00 0.00 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 1.29 1.46 0.00 0.00 0.00 -

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