[QUALITY] QoQ Quarter Result on 30-Apr-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -21.59%
YoY- -66.46%
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 48,114 48,186 24,088 21,286 32,204 37,297 33,129 28.10%
PBT -607 2,898 3,067 -1,906 -1,114 1,457 213 -
Tax -453 -936 -1,641 -53 -592 -685 -155 103.75%
NP -1,060 1,962 1,426 -1,959 -1,706 772 58 -
-
NP to SH -1,407 1,156 718 -2,427 -1,996 868 -340 156.64%
-
Tax Rate - 32.30% 53.51% - - 47.01% 72.77% -
Total Cost 49,174 46,224 22,662 23,245 33,910 36,525 33,071 30.11%
-
Net Worth 99,694 101,433 99,694 97,955 99,694 101,433 100,274 -0.38%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 99,694 101,433 99,694 97,955 99,694 101,433 100,274 -0.38%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin -2.20% 4.07% 5.92% -9.20% -5.30% 2.07% 0.18% -
ROE -1.41% 1.14% 0.72% -2.48% -2.00% 0.86% -0.34% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 83.01 83.13 41.56 36.72 55.56 64.35 57.16 28.09%
EPS -2.43 1.99 1.24 -4.19 -3.44 1.50 -0.59 155.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.75 1.72 1.69 1.72 1.75 1.73 -0.38%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 83.04 83.16 41.57 36.74 55.58 64.37 57.18 28.09%
EPS -2.43 2.00 1.24 -4.19 -3.44 1.50 -0.59 155.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7206 1.7506 1.7206 1.6906 1.7206 1.7506 1.7306 -0.38%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.92 0.92 0.86 0.80 1.01 0.80 0.775 -
P/RPS 1.11 1.11 2.07 2.18 1.82 1.24 1.36 -12.61%
P/EPS -37.90 46.13 69.43 -19.11 -29.33 53.42 -132.12 -56.33%
EY -2.64 2.17 1.44 -5.23 -3.41 1.87 -0.76 128.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.50 0.47 0.59 0.46 0.45 11.47%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/04/21 23/12/20 28/09/20 29/06/20 30/04/20 20/12/19 26/09/19 -
Price 1.05 1.00 0.815 0.83 0.80 1.31 0.75 -
P/RPS 1.26 1.20 1.96 2.26 1.44 2.04 1.31 -2.54%
P/EPS -43.26 50.14 65.79 -19.82 -23.23 87.48 -127.86 -51.28%
EY -2.31 1.99 1.52 -5.04 -4.30 1.14 -0.78 105.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.47 0.49 0.47 0.75 0.43 26.11%

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