[YB] YoY Annualized Quarter Result on 31-Dec-2020

Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020
Profit Trend
QoQ- 474.96%
YoY- 275.01%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 CAGR
Revenue 100,900 120,764 91,384 22.11%
PBT -4,826 3,616 9,007 -
Tax -364 -688 1,147 -
NP -5,190 2,928 10,154 -
-
NP to SH -5,190 2,928 10,154 -
-
Tax Rate - 19.03% -12.73% -
Total Cost 106,090 117,836 81,230 71.33%
-
Net Worth 281,434 284,368 282,917 -1.05%
Dividend
30/06/21 31/03/21 31/12/20 CAGR
Div - - - -
Div Payout % - - - -
Equity
30/06/21 31/03/21 31/12/20 CAGR
Net Worth 281,434 284,368 282,917 -1.05%
NOSH 242,616 160,000 160,000 131.52%
Ratio Analysis
30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.14% 2.42% 11.11% -
ROE -1.84% 1.03% 3.59% -
Per Share
30/06/21 31/03/21 31/12/20 CAGR
RPS 41.59 83.24 62.99 -56.70%
EPS -2.14 2.00 7.00 -
DPS 0.00 0.00 0.00 -
NAPS 1.16 1.96 1.95 -64.91%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/21 31/03/21 31/12/20 CAGR
RPS 34.57 41.37 31.31 22.10%
EPS -1.78 1.00 3.48 -
DPS 0.00 0.00 0.00 -
NAPS 0.9642 0.9743 0.9693 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/21 31/03/21 31/12/20 -
Price 0.545 0.655 1.05 -
P/RPS 1.31 0.79 1.67 -38.71%
P/EPS -25.48 32.46 15.00 -
EY -3.93 3.08 6.67 -
DY 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.54 -24.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 CAGR
Date 24/09/21 28/05/21 22/02/21 -
Price 0.475 0.56 1.18 -
P/RPS 1.14 0.67 1.87 -63.13%
P/EPS -22.20 27.75 16.86 -
EY -4.50 3.60 5.93 -
DY 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.61 -55.12%

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