[SIGN] YoY Annualized Quarter Result on 31-Dec-2021

Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2021
Profit Trend
QoQ- 27.88%
YoY- 108.64%
View:
Show?
Annualized Quarter Result
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Revenue 168,566 129,896 130,966 139,122 139,589 45.37%
PBT 18,996 10,244 9,956 10,464 10,368 232.38%
Tax -4,939 -3,472 -3,416 -3,414 -3,734 74.16%
NP 14,056 6,772 6,540 7,049 6,634 343.46%
-
NP to SH 15,184 6,612 7,278 9,460 9,008 181.72%
-
Tax Rate 26.00% 33.89% 34.31% 32.63% 36.01% -
Total Cost 154,509 123,124 124,426 132,073 132,955 34.72%
-
Net Worth 201,480 170,158 173,300 185,581 223,925 -18.90%
Dividend
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Net Worth 201,480 170,158 173,300 185,581 223,925 -18.90%
NOSH 295,248 262,723 262,723 262,733 295,248 0.00%
Ratio Analysis
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
NP Margin 8.34% 5.21% 4.99% 5.07% 4.75% -
ROE 7.54% 3.89% 4.20% 5.10% 4.02% -
Per Share
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 61.07 52.67 52.90 52.48 50.49 45.84%
EPS 5.52 2.80 3.00 3.73 3.50 146.89%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.70 0.70 0.81 -18.63%
Adjusted Per Share Value based on latest NOSH - 295,248
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
RPS 26.11 20.12 20.29 21.55 21.63 45.26%
EPS 2.35 1.02 1.13 1.47 1.40 179.39%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.2636 0.2685 0.2875 0.3469 -18.91%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 -
Price 1.38 0.32 0.54 1.09 0.985 -
P/RPS 2.26 0.61 1.02 2.08 1.95 33.99%
P/EPS 25.08 11.94 18.37 30.55 30.23 -30.95%
EY 3.99 8.38 5.44 3.27 3.31 44.86%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.46 0.77 1.56 1.22 138.28%
Price Multiplier on Announcement Date
31/12/21 30/09/20 31/12/20 31/03/21 30/06/21 CAGR
Date 21/02/22 23/11/20 22/02/21 24/05/21 27/08/21 -
Price 1.40 0.36 0.49 0.985 0.95 -
P/RPS 2.29 0.68 0.93 1.88 1.88 47.89%
P/EPS 25.45 13.43 16.67 27.60 29.16 -23.65%
EY 3.93 7.45 6.00 3.62 3.43 30.98%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.52 0.70 1.41 1.17 167.13%

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