[VARIA] QoQ TTM Result on 31-Mar-2020 [#4]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 173.16%
YoY- 156.71%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 39,945 38,812 50,222 72,079 83,397 78,339 69,642 -30.84%
PBT 4,800 5,631 5,270 4,590 -2,261 -4,308 -5,535 -
Tax -726 -1,311 -1,439 -1,205 -819 -494 -317 73.31%
NP 4,074 4,320 3,831 3,385 -3,080 -4,802 -5,852 -
-
NP to SH 4,167 4,137 3,283 2,843 -3,886 -5,359 -5,963 -
-
Tax Rate 15.12% 23.28% 27.31% 26.25% - - - -
Total Cost 35,871 34,492 46,391 68,694 86,477 83,141 75,494 -38.97%
-
Net Worth 46,899 47,569 47,569 48,910 44,890 43,549 44,220 3.98%
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 46,899 47,569 47,569 48,910 44,890 43,549 44,220 3.98%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 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 10.20% 11.13% 7.63% 4.70% -3.69% -6.13% -8.40% -
ROE 8.88% 8.70% 6.90% 5.81% -8.66% -12.31% -13.48% -
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 59.62 57.93 74.96 107.58 124.47 116.92 103.94 -30.84%
EPS 6.22 6.17 4.90 4.24 -5.80 -8.00 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.71 0.73 0.67 0.65 0.66 3.98%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.24 8.97 11.61 16.67 19.28 18.11 16.10 -30.82%
EPS 0.96 0.96 0.76 0.66 -0.90 -1.24 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.11 0.11 0.1131 0.1038 0.1007 0.1022 3.98%
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 0.81 0.73 0.86 0.81 0.94 0.94 1.14 -
P/RPS 1.36 1.26 1.15 0.75 0.76 0.80 1.10 15.12%
P/EPS 13.02 11.82 17.55 19.09 -16.21 -11.75 -12.81 -
EY 7.68 8.46 5.70 5.24 -6.17 -8.51 -7.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.03 1.21 1.11 1.40 1.45 1.73 -23.29%
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 24/02/21 24/11/20 18/08/20 24/06/20 19/02/20 19/11/19 27/08/19 -
Price 0.805 0.68 0.76 0.81 0.94 0.955 0.93 -
P/RPS 1.35 1.17 1.01 0.75 0.76 0.82 0.89 31.85%
P/EPS 12.94 11.01 15.51 19.09 -16.21 -11.94 -10.45 -
EY 7.73 9.08 6.45 5.24 -6.17 -8.38 -9.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.96 1.07 1.11 1.40 1.47 1.41 -12.65%

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