[RL] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 11,883 22,077 26,055 16,536 22,857 0 0 - QoQ % -46.17% -15.27% 57.57% -27.65% 0.00% 0.00% - Horiz. % 51.99% 96.59% 113.99% 72.35% 100.00% - -
PBT 313 9,794 1,402 1,181 4,047 0 0 - QoQ % -96.80% 598.57% 18.71% -70.82% 0.00% 0.00% - Horiz. % 7.73% 242.01% 34.64% 29.18% 100.00% - -
Tax -274 -2,421 -774 -286 -1,161 0 0 - QoQ % 88.68% -212.79% -170.63% 75.37% 0.00% 0.00% - Horiz. % 23.60% 208.53% 66.67% 24.63% 100.00% - -
NP 39 7,373 628 895 2,886 0 0 - QoQ % -99.47% 1,074.04% -29.83% -68.99% 0.00% 0.00% - Horiz. % 1.35% 255.47% 21.76% 31.01% 100.00% - -
NP to SH 98 7,521 630 887 2,721 0 0 - QoQ % -98.70% 1,093.81% -28.97% -67.40% 0.00% 0.00% - Horiz. % 3.60% 276.41% 23.15% 32.60% 100.00% - -
Tax Rate 87.54 % 24.72 % 55.21 % 24.22 % 28.69 % - % - % - QoQ % 254.13% -55.23% 127.95% -15.58% 0.00% 0.00% - Horiz. % 305.12% 86.16% 192.44% 84.42% 100.00% - -
Total Cost 11,844 14,704 25,427 15,641 19,971 0 0 - QoQ % -19.45% -42.17% 62.57% -21.68% 0.00% 0.00% - Horiz. % 59.31% 73.63% 127.32% 78.32% 100.00% - -
Net Worth 62,699 63,581 57,000 34,181 34,180 - - - QoQ % -1.39% 11.55% 66.76% 0.00% 0.00% 0.00% - Horiz. % 183.44% 186.01% 166.76% 100.00% 100.00% - -
Dividend 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 1,907 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 25.36 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 62,699 63,581 57,000 34,181 34,180 - - - QoQ % -1.39% 11.55% 66.76% 0.00% 0.00% 0.00% - Horiz. % 183.44% 186.01% 166.76% 100.00% 100.00% - -
NOSH 285,000 254,324 285,000 227,874 227,873 - - - QoQ % 12.06% -10.76% 25.07% 0.00% 0.00% 0.00% - Horiz. % 125.07% 111.61% 125.07% 100.00% 100.00% - -
Ratio Analysis 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.33 % 33.40 % 2.41 % 5.41 % 12.63 % - % - % - QoQ % -99.01% 1,285.89% -55.45% -57.17% 0.00% 0.00% - Horiz. % 2.61% 264.45% 19.08% 42.83% 100.00% - -
ROE 0.16 % 11.83 % 1.11 % 2.60 % 7.96 % - % - % - QoQ % -98.65% 965.77% -57.31% -67.34% 0.00% 0.00% - Horiz. % 2.01% 148.62% 13.94% 32.66% 100.00% - -
Per Share 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.17 8.68 9.14 7.26 10.03 - - - QoQ % -51.96% -5.03% 25.90% -27.62% 0.00% 0.00% - Horiz. % 41.58% 86.54% 91.13% 72.38% 100.00% - -
EPS 0.03 2.96 0.22 0.39 1.19 0.00 0.00 - QoQ % -98.99% 1,245.45% -43.59% -67.23% 0.00% 0.00% - Horiz. % 2.52% 248.74% 18.49% 32.77% 100.00% - -
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2200 0.2500 0.2000 0.1500 0.1500 0.0000 - - QoQ % -12.00% 25.00% 33.33% 0.00% 0.00% 0.00% - Horiz. % 146.67% 166.67% 133.33% 100.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 316,823 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.75 6.97 8.22 5.22 7.21 - - - QoQ % -46.20% -15.21% 57.47% -27.60% 0.00% 0.00% - Horiz. % 52.01% 96.67% 114.01% 72.40% 100.00% - -
EPS 0.03 2.37 0.20 0.28 0.86 0.00 0.00 - QoQ % -98.73% 1,085.00% -28.57% -67.44% 0.00% 0.00% - Horiz. % 3.49% 275.58% 23.26% 32.56% 100.00% - -
DPS 0.00 0.60 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1979 0.2007 0.1799 0.1079 0.1079 0.0000 - - QoQ % -1.40% 11.56% 66.73% 0.00% 0.00% 0.00% - Horiz. % 183.41% 186.01% 166.73% 100.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 - - - - -
Price 0.6800 0.4800 0.3250 0.0000 0.0000 0.0000 0.0000 -
P/RPS 16.31 5.53 3.55 0.00 0.00 0.00 0.00 - QoQ % 194.94% 55.77% 0.00% 0.00% 0.00% 0.00% - Horiz. % 459.44% 155.77% 100.00% - - - -
P/EPS 1,977.55 16.23 147.02 0.00 0.00 0.00 0.00 - QoQ % 12,084.54% -88.96% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,345.09% 11.04% 100.00% - - - -
EY 0.05 6.16 0.68 0.00 0.00 0.00 0.00 - QoQ % -99.19% 805.88% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7.35% 905.88% 100.00% - - - -
DY 0.00 1.56 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.09 1.92 1.62 0.00 0.00 0.00 0.00 - QoQ % 60.94% 18.52% 0.00% 0.00% 0.00% 0.00% - Horiz. % 190.74% 118.52% 100.00% - - - -
Price Multiplier on Announcement Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 23/02/21 23/11/20 28/08/20 - - - -
Price 0.5150 0.6050 0.5350 0.4350 0.0000 0.0000 0.0000 -
P/RPS 12.35 6.97 5.85 5.99 0.00 0.00 0.00 - QoQ % 77.19% 19.15% -2.34% 0.00% 0.00% 0.00% - Horiz. % 206.18% 116.36% 97.66% 100.00% - - -
P/EPS 1,497.70 20.46 242.02 111.75 0.00 0.00 0.00 - QoQ % 7,220.14% -91.55% 116.57% 0.00% 0.00% 0.00% - Horiz. % 1,340.22% 18.31% 216.57% 100.00% - - -
EY 0.07 4.89 0.41 0.89 0.00 0.00 0.00 - QoQ % -98.57% 1,092.68% -53.93% 0.00% 0.00% 0.00% - Horiz. % 7.87% 549.44% 46.07% 100.00% - - -
DY 0.00 1.24 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.34 2.42 2.68 2.90 0.00 0.00 0.00 - QoQ % -3.31% -9.70% -7.59% 0.00% 0.00% 0.00% - Horiz. % 80.69% 83.45% 92.41% 100.00% - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
RL 2Q FY2020 Announcement.pdf 
