[ECM] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 52.2%
YoY- 87.11%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 40,982 32,532 16,832 11,550 12,809 21,145 20,083 12.61%
PBT -1,057 30,013 -4,433 -24,008 25,037 -142 6,335 -
Tax -1,392 -685 1,466 993 -130 -921 -927 7.00%
NP -2,449 29,328 -2,967 -23,015 24,907 -1,063 5,408 -
-
NP to SH -2,449 29,328 -2,967 -23,015 24,907 -1,063 5,408 -
-
Tax Rate - 2.28% - - 0.52% - 14.63% -
Total Cost 43,431 3,204 19,799 34,565 -12,098 22,208 14,675 19.80%
-
Net Worth 193,164 191,970 158,375 167,974 196,769 172,773 135,999 6.01%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 588 -
Div Payout % - - - - - - 10.87% -
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 193,164 191,970 158,375 167,974 196,769 172,773 135,999 6.01%
NOSH 495,293 479,925 479,925 479,925 479,925 479,925 446,798 1.73%
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 -5.98% 90.15% -17.63% -199.26% 194.45% -5.03% 26.93% -
ROE -1.27% 15.28% -1.87% -13.70% 12.66% -0.62% 3.98% -
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 8.27 6.78 3.51 2.41 2.67 4.41 5.46 7.15%
EPS -0.49 6.11 -0.62 -4.80 5.19 -0.22 1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.39 0.40 0.33 0.35 0.41 0.36 0.37 0.88%
Adjusted Per Share Value based on latest NOSH - 479,925
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.27 6.57 3.40 2.33 2.59 4.27 4.05 12.62%
EPS -0.49 5.92 -0.60 -4.65 5.03 -0.21 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.39 0.3876 0.3198 0.3391 0.3973 0.3488 0.2746 6.01%
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 0.21 0.19 0.21 0.20 0.21 0.265 0.345 -
P/RPS 2.54 2.80 5.99 8.31 7.87 6.01 6.31 -14.06%
P/EPS -42.47 3.11 -33.97 -4.17 4.05 -119.64 23.45 -
EY -2.35 32.16 -2.94 -23.98 24.71 -0.84 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
P/NAPS 0.54 0.48 0.64 0.57 0.51 0.74 0.93 -8.65%
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 22/08/24 24/08/23 28/07/22 25/08/21 24/08/20 29/08/19 29/08/18 -
Price 0.20 0.19 0.215 0.20 0.22 0.27 0.345 -
P/RPS 2.42 2.80 6.13 8.31 8.24 6.13 6.31 -14.75%
P/EPS -40.45 3.11 -34.78 -4.17 4.24 -121.90 23.45 -
EY -2.47 32.16 -2.88 -23.98 23.59 -0.82 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
P/NAPS 0.51 0.48 0.65 0.57 0.54 0.75 0.93 -9.51%

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