[REKATECH] YoY Annualized Quarter Result on 30-Jun-2021 [#4]

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -2549.06%
YoY- -170.57%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Revenue 4,623 4,514 15,371 12,156 7,716 9,116 10,641 -10.51%
PBT -1,635 -14,711 -3,206 -8,655 -9,918 5,751 6,011 -
Tax -15 -66 0 -19,003 -304 -2,089 -1,763 -47.03%
NP -1,650 -14,777 -3,206 -27,658 -10,222 3,662 4,248 -
-
NP to SH -1,650 -14,777 -3,206 -27,658 -10,222 3,662 4,248 -
-
Tax Rate - - - - - 36.32% 29.33% -
Total Cost 6,273 19,291 18,577 39,814 17,938 5,454 6,393 -0.25%
-
Net Worth 53,280 53,280 68,080 65,581 57,612 63,621 50,878 0.61%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Net Worth 53,280 53,280 68,080 65,581 57,612 63,621 50,878 0.61%
NOSH 592,000 592,000 592,000 539,068 250,489 219,385 188,437 16.48%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
NP Margin -35.69% -327.36% -20.86% -227.53% -132.48% 40.17% 39.92% -
ROE -3.10% -27.73% -4.71% -42.17% -17.74% 5.76% 8.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 0.78 0.76 2.60 2.22 3.08 4.16 5.65 -23.20%
EPS -0.28 -2.50 -0.54 -5.06 -4.08 1.73 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.115 0.12 0.23 0.29 0.27 -13.62%
Adjusted Per Share Value based on latest NOSH - 539,068
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
RPS 0.78 0.76 2.60 2.05 1.30 1.54 1.80 -10.54%
EPS -0.28 -2.50 -0.54 -4.67 -1.73 0.62 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.115 0.1108 0.0973 0.1075 0.0859 0.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 29/12/17 30/12/16 -
Price 0.05 0.07 0.07 0.145 0.09 0.215 0.35 -
P/RPS 6.40 9.18 2.70 6.52 2.92 5.17 6.20 0.42%
P/EPS -17.94 -2.80 -12.93 -2.87 -2.21 12.88 15.53 -
EY -5.57 -35.66 -7.74 -34.90 -45.34 7.76 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.61 1.21 0.39 0.74 1.30 -10.61%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 31/12/17 31/12/16 CAGR
Date 28/08/24 26/09/23 30/08/22 30/09/21 28/08/20 28/02/18 28/02/17 -
Price 0.045 0.05 0.07 0.13 0.19 0.19 0.35 -
P/RPS 5.76 6.56 2.70 5.84 6.17 4.57 6.20 -0.97%
P/EPS -16.15 -2.00 -12.93 -2.57 -4.66 11.38 15.53 -
EY -6.19 -49.92 -7.74 -38.93 -21.48 8.79 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.61 1.08 0.83 0.66 1.30 -11.95%

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