[QUALITY] YoY TTM Result on 31-Jul-2021 [#2]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jul-2021 [#2]
Profit Trend
QoQ- -20.3%
YoY- 189.95%
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 171,003 194,934 209,085 192,551 114,875 121,011 118,473 6.30%
PBT -2,801 -9,205 7,091 7,921 1,504 -9,963 -11,472 -20.92%
Tax -823 -3,325 -2,943 -3,045 -2,971 -1,045 -44 62.85%
NP -3,624 -12,530 4,148 4,876 -1,467 -11,008 -11,516 -17.51%
-
NP to SH -5,601 -11,194 3,222 2,552 -2,837 -10,358 -10,867 -10.44%
-
Tax Rate - - 41.50% 38.44% 197.54% - - -
Total Cost 174,627 207,464 204,937 187,675 116,342 132,019 129,989 5.03%
-
Net Worth 88,102 92,739 107,229 103,751 99,694 100,274 116,503 -4.54%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 88,102 92,739 107,229 103,751 99,694 100,274 116,503 -4.54%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -2.12% -6.43% 1.98% 2.53% -1.28% -9.10% -9.72% -
ROE -6.36% -12.07% 3.00% 2.46% -2.85% -10.33% -9.33% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 295.03 336.31 360.73 332.20 198.19 208.78 204.40 6.30%
EPS -9.66 -19.31 5.56 4.40 -4.89 -17.87 -18.75 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.60 1.85 1.79 1.72 1.73 2.01 -4.54%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 295.03 336.31 360.73 332.20 198.19 208.78 204.40 6.30%
EPS -9.66 -19.31 5.56 4.40 -4.89 -17.87 -18.75 -10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.60 1.85 1.79 1.72 1.73 2.01 -4.54%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 1.17 1.14 1.23 1.50 0.86 0.775 0.82 -
P/RPS 0.40 0.34 0.34 0.45 0.43 0.37 0.40 0.00%
P/EPS -12.11 -5.90 22.13 34.07 -17.57 -4.34 -4.37 18.49%
EY -8.26 -16.94 4.52 2.94 -5.69 -23.06 -22.86 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.66 0.84 0.50 0.45 0.41 11.06%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 27/09/23 29/09/22 29/09/21 28/09/20 26/09/19 27/09/18 -
Price 1.06 1.13 1.08 1.25 0.815 0.75 0.80 -
P/RPS 0.36 0.34 0.30 0.38 0.41 0.36 0.39 -1.32%
P/EPS -10.97 -5.85 19.43 28.39 -16.65 -4.20 -4.27 17.01%
EY -9.12 -17.09 5.15 3.52 -6.01 -23.83 -23.44 -14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.58 0.70 0.47 0.43 0.40 9.76%

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