[HAILY] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 17,537 28,600 43,295 0 0 0 0 -
PBT -433 1,281 3,720 0 0 0 0 -
Tax -120 -474 -923 0 0 0 0 -
NP -553 807 2,797 0 0 0 0 -
-
NP to SH -553 807 2,797 0 0 0 0 -
-
Tax Rate - 37.00% 24.81% - - - - -
Total Cost 18,090 27,793 40,498 0 0 0 0 -
-
Net Worth 71,328 54,878 54,878 0 0 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,995 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 71,328 54,878 54,878 0 0 0 0 -
NOSH 178,320 148,320 148,320 0 0 0 0 -
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.15% 2.82% 6.46% 0.00% 0.00% 0.00% 0.00% -
ROE -0.78% 1.47% 5.10% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.83 19.28 29.19 0.00 0.00 0.00 0.00 -
EPS -0.31 0.54 1.89 0.00 0.00 0.00 0.00 -
DPS 1.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.37 0.35 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.47 7.29 11.04 0.00 0.00 0.00 0.00 -
EPS -0.14 0.21 0.71 0.00 0.00 0.00 0.00 -
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.1399 0.1399 0.35 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 - - - - - - -
Price 0.565 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -182.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 16/07/21 - - - - -
Price 0.515 0.54 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.24 2.80 0.00 0.00 0.00 0.00 0.00 -
P/EPS -166.07 99.25 0.00 0.00 0.00 0.00 0.00 -
EY -0.60 1.01 0.00 0.00 0.00 0.00 0.00 -
DY 3.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.46 0.00 0.00 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