[CATCHA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -28.21%
YoY- -260.53%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 16,412 9,884 0 0 0 0 0 -
PBT 3,322 2,288 -553 -945 -249 -438 -648 -
Tax -1,099 -888 -2 -14 -17 -17 0 -
NP 2,223 1,400 -555 -959 -266 -455 -648 -
-
NP to SH 2,174 1,036 -555 -959 -266 -455 -642 -
-
Tax Rate 33.08% 38.81% - - - - - -
Total Cost 14,189 8,484 555 959 266 455 648 67.18%
-
Net Worth 39,292 29,334 1,346 2,692 5,385 6,732 6,732 34.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 39,292 29,334 1,346 2,692 5,385 6,732 6,732 34.14%
NOSH 352,085 352,085 134,640 134,640 134,640 134,640 134,640 17.35%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 13.54% 14.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 5.53% 3.53% -41.22% -35.61% -4.94% -6.76% -9.54% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 6.27 4.38 0.00 0.00 0.00 0.00 0.00 -
EPS 0.83 0.46 -0.41 -0.71 -0.20 -0.34 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.13 0.01 0.02 0.04 0.05 0.05 20.07%
Adjusted Per Share Value based on latest NOSH - 134,640
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.66 2.81 0.00 0.00 0.00 0.00 0.00 -
EPS 0.62 0.29 -0.16 -0.27 -0.08 -0.13 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.0833 0.0038 0.0076 0.0153 0.0191 0.0191 34.16%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.405 0.24 0.21 0.255 0.185 0.175 0.25 -
P/RPS 6.46 5.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 48.80 52.27 -50.94 -35.80 -93.64 -51.78 -52.43 -
EY 2.05 1.91 -1.96 -2.79 -1.07 -1.93 -1.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.85 21.00 12.75 4.63 3.50 5.00 -9.75%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 25/08/22 24/08/21 27/08/20 28/08/19 30/08/18 -
Price 0.405 0.475 0.25 0.21 0.275 0.15 0.315 -
P/RPS 6.46 10.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS 48.80 103.46 -60.65 -29.48 -139.20 -44.39 -66.06 -
EY 2.05 0.97 -1.65 -3.39 -0.72 -2.25 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.65 25.00 10.50 6.88 3.00 6.30 -13.15%

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