[EQ8MY25] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 58.99%
YoY- 58.99%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
Revenue -24,598 -10,623 29,961 55,961 46,816 43,126 25,045 -
PBT -26,839 -13,449 27,047 23,791 14,964 11,742 -6,250 33.81%
Tax 0 0 0 0 0 0 0 -
NP -26,839 -13,449 27,047 23,791 14,964 11,742 -6,250 33.81%
-
NP to SH -26,839 -13,449 27,047 23,791 14,964 11,742 -6,250 33.81%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 2,241 2,826 2,914 32,170 31,852 31,384 31,295 -40.96%
-
Net Worth 129,293 0 0 0 0 0 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
Div 7,933 14,617 14,617 11,358 12,808 6,125 6,125 5.30%
Div Payout % 0.00% 0.00% 54.04% 47.74% 85.60% 52.17% 0.00% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
Net Worth 129,293 0 0 0 0 0 0 -
NOSH 135,400 137,500 137,500 258,300 273,900 275,900 275,900 -13.26%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
NP Margin 0.00% 0.00% 90.27% 42.51% 31.96% 27.23% -24.96% -
ROE -20.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
RPS 0.00 0.00 21.79 21.67 17.09 15.63 9.08 -
EPS -19.82 -9.78 19.67 9.21 5.46 4.26 -2.27 54.20%
DPS 5.86 10.63 10.63 4.40 4.68 2.22 2.22 21.41%
NAPS 0.9549 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 258,300
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
RPS 0.00 0.00 22.18 41.42 34.65 31.92 18.54 -
EPS -19.87 -9.95 20.02 17.61 11.08 8.69 -4.63 33.79%
DPS 5.87 10.82 10.82 8.41 9.48 4.53 4.53 5.31%
NAPS 0.957 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 28/09/18 29/06/18 -
Price 0.972 1.055 1.13 1.18 1.105 1.185 1.15 -
P/RPS 0.00 0.00 5.19 5.45 6.46 7.58 12.67 -
P/EPS -4.90 -10.79 5.74 12.81 20.23 27.84 -50.77 -37.33%
EY -20.39 -9.27 17.41 7.81 4.94 3.59 -1.97 59.54%
DY 6.03 10.08 9.41 3.73 4.23 1.87 1.93 25.57%
P/NAPS 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 CAGR
Date 30/08/23 30/08/22 30/09/21 28/08/20 28/08/19 22/11/18 09/08/18 -
Price 1.00 1.05 1.14 1.32 1.06 1.135 1.155 -
P/RPS 0.00 0.00 5.23 6.09 6.20 7.26 12.72 -
P/EPS -5.04 -10.73 5.80 14.33 19.40 26.67 -50.99 -37.03%
EY -19.82 -9.32 17.25 6.98 5.15 3.75 -1.96 58.80%
DY 5.86 10.12 9.33 3.33 4.41 1.96 1.92 24.98%
P/NAPS 1.05 0.00 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