[ASIAFLE] QoQ Quarter Result on 31-Mar-2020 [#4]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -24.09%
YoY- -35.27%
Quarter Report
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 69,743 66,605 44,652 70,675 71,792 73,304 77,599 -6.83%
PBT 19,802 14,456 1,100 9,928 13,802 8,842 12,136 38.39%
Tax -2,420 -1,773 -469 -1,289 -2,401 -1,743 -2,410 0.27%
NP 17,382 12,683 631 8,639 11,401 7,099 9,726 47.00%
-
NP to SH 17,389 12,690 650 8,653 11,399 7,079 9,728 47.02%
-
Tax Rate 12.22% 12.26% 42.64% 12.98% 17.40% 19.71% 19.86% -
Total Cost 52,361 53,922 44,021 62,036 60,391 66,205 67,873 -15.81%
-
Net Worth 661,732 641,867 627,786 626,130 613,880 599,857 610,179 5.53%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 661,732 641,867 627,786 626,130 613,880 599,857 610,179 5.53%
NOSH 194,759 194,759 194,759 194,760 194,760 194,760 194,760 -0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 24.92% 19.04% 1.41% 12.22% 15.88% 9.68% 12.53% -
ROE 2.63% 1.98% 0.10% 1.38% 1.86% 1.18% 1.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.81 34.20 22.93 36.29 36.86 37.64 39.84 -6.83%
EPS 8.93 6.52 0.33 4.44 5.85 3.63 4.99 47.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3977 3.2957 3.2234 3.2149 3.152 3.08 3.133 5.53%
Adjusted Per Share Value based on latest NOSH - 194,760
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.59 33.99 22.78 36.06 36.63 37.40 39.60 -6.84%
EPS 8.87 6.48 0.33 4.42 5.82 3.61 4.96 47.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3766 3.2752 3.2033 3.1949 3.1324 3.0608 3.1135 5.53%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.02 1.82 1.79 1.54 2.21 2.43 2.41 -
P/RPS 5.64 5.32 7.81 4.24 6.00 6.46 6.05 -4.55%
P/EPS 22.62 27.93 536.34 34.66 37.76 66.85 48.25 -39.51%
EY 4.42 3.58 0.19 2.89 2.65 1.50 2.07 65.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.56 0.48 0.70 0.79 0.77 -16.19%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 10/03/21 27/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 -
Price 2.28 1.90 1.88 1.79 1.92 2.31 2.38 -
P/RPS 6.37 5.56 8.20 4.93 5.21 6.14 5.97 4.39%
P/EPS 25.54 29.16 563.30 40.29 32.80 63.55 47.65 -33.89%
EY 3.92 3.43 0.18 2.48 3.05 1.57 2.10 51.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.58 0.56 0.61 0.75 0.76 -8.02%

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