[RL] QoQ Quarter Result on 2021-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,476 33,837 38,189 28,533 11,883 22,077 26,055 -60.50% QoQ % -80.86% -11.40% 33.84% 140.12% -46.17% -15.27% - Horiz. % 24.86% 129.87% 146.57% 109.51% 45.61% 84.73% 100.00%
PBT -4,134 2,176 9,207 5,335 313 9,794 1,402 - QoQ % -289.98% -76.37% 72.58% 1,604.47% -96.80% 598.57% - Horiz. % -294.86% 155.21% 656.70% 380.53% 22.33% 698.57% 100.00%
Tax 814 -562 -2,712 -1,370 -274 -2,421 -774 - QoQ % 244.84% 79.28% -97.96% -400.00% 88.68% -212.79% - Horiz. % -105.17% 72.61% 350.39% 177.00% 35.40% 312.79% 100.00%
NP -3,320 1,614 6,495 3,965 39 7,373 628 - QoQ % -305.70% -75.15% 63.81% 10,066.67% -99.47% 1,074.04% - Horiz. % -528.66% 257.01% 1,034.24% 631.37% 6.21% 1,174.04% 100.00%
NP to SH -3,109 871 5,839 3,952 98 7,521 630 - QoQ % -456.95% -85.08% 47.75% 3,932.65% -98.70% 1,093.81% - Horiz. % -493.49% 138.25% 926.83% 627.30% 15.56% 1,193.81% 100.00%
Tax Rate - % 25.83 % 29.46 % 25.68 % 87.54 % 24.72 % 55.21 % - QoQ % 0.00% -12.32% 14.72% -70.66% 254.13% -55.23% - Horiz. % 0.00% 46.79% 53.36% 46.51% 158.56% 44.77% 100.00%
Total Cost 9,796 32,223 31,694 24,568 11,844 14,704 25,427 -47.08% QoQ % -69.60% 1.67% 29.01% 107.43% -19.45% -42.17% - Horiz. % 38.53% 126.73% 124.65% 96.62% 46.58% 57.83% 100.00%
Net Worth 78,420 77,149 74,291 65,550 62,699 63,581 57,000 23.72% QoQ % 1.65% 3.85% 13.34% 4.55% -1.39% 11.55% - Horiz. % 137.58% 135.35% 130.34% 115.00% 110.00% 111.55% 100.00%
Dividend 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 1,425 - 1,907 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 74.71% 0.00% 100.00% -
Div Payout % - % - % - % 36.06 % - % 25.36 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 142.19% 0.00% 100.00% -
Equity 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 78,420 77,149 74,291 65,550 62,699 63,581 57,000 23.72% QoQ % 1.65% 3.85% 13.34% 4.55% -1.39% 11.55% - Horiz. % 137.58% 135.35% 130.34% 115.00% 110.00% 111.55% 100.00%
NOSH 290,445 285,738 285,738 285,000 285,000 254,324 285,000 1.27% QoQ % 1.65% 0.00% 0.26% 0.00% 12.06% -10.76% - Horiz. % 101.91% 100.26% 100.26% 100.00% 100.00% 89.24% 100.00%
Ratio Analysis 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -51.27 % 4.77 % 17.01 % 13.90 % 0.33 % 33.40 % 2.41 % - QoQ % -1,174.84% -71.96% 22.37% 4,112.12% -99.01% 1,285.89% - Horiz. % -2,127.39% 197.93% 705.81% 576.76% 13.69% 1,385.89% 100.00%
ROE -3.96 % 1.13 % 7.86 % 6.03 % 0.16 % 11.83 % 1.11 % - QoQ % -450.44% -85.62% 30.35% 3,668.75% -98.65% 965.77% - Horiz. % -356.76% 101.80% 708.11% 543.24% 14.41% 1,065.77% 100.00%
Per Share 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.23 11.84 13.37 10.01 4.17 8.68 9.14 -60.99% QoQ % -81.17% -11.44% 33.57% 140.05% -51.96% -5.03% - Horiz. % 24.40% 129.54% 146.28% 109.52% 45.62% 94.97% 100.00%
EPS -1.07 0.30 2.04 1.39 0.03 2.96 0.22 - QoQ % -456.67% -85.29% 46.76% 4,533.33% -98.99% 1,245.45% - Horiz. % -486.36% 136.36% 927.27% 631.82% 13.64% 1,345.45% 100.00%
DPS 0.00 0.00 0.00 0.50 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 66.67% 0.00% 100.00% -
NAPS 0.2700 0.2700 0.2600 0.2300 0.2200 0.2500 0.2000 22.17% QoQ % 0.00% 3.85% 13.04% 4.55% -12.00% 25.00% - Horiz. % 135.00% 135.00% 130.00% 115.00% 110.00% 125.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,823 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.04 10.68 12.05 9.01 3.75 6.97 8.22 -60.54% QoQ % -80.90% -11.37% 33.74% 140.27% -46.20% -15.21% - Horiz. % 24.82% 129.93% 146.59% 109.61% 45.62% 84.79% 100.00%
EPS -0.98 0.27 1.84 1.25 0.03 2.37 0.20 - QoQ % -462.96% -85.33% 47.20% 4,066.67% -98.73% 1,085.00% - Horiz. % -490.00% 135.00% 920.00% 625.00% 15.00% 1,185.00% 100.00%
DPS 0.00 0.00 0.00 0.45 0.00 0.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 75.00% 0.00% 100.00% -
NAPS 0.2475 0.2435 0.2345 0.2069 0.1979 0.2007 0.1799 23.72% QoQ % 1.64% 3.84% 13.34% 4.55% -1.40% 11.56% - Horiz. % 137.58% 135.35% 130.35% 115.01% 110.01% 111.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.4250 0.5400 0.5950 0.4900 0.6800 0.4800 0.3250 -
P/RPS 19.06 4.56 4.45 4.89 16.31 5.53 3.55 206.93% QoQ % 317.98% 2.47% -9.00% -70.02% 194.94% 55.77% - Horiz. % 536.90% 128.45% 125.35% 137.75% 459.44% 155.77% 100.00%
P/EPS -39.70 177.15 29.12 35.34 1,977.55 16.23 147.02 - QoQ % -122.41% 508.34% -17.60% -98.21% 12,084.54% -88.96% - Horiz. % -27.00% 120.49% 19.81% 24.04% 1,345.09% 11.04% 100.00%
EY -2.52 0.56 3.43 2.83 0.05 6.16 0.68 - QoQ % -550.00% -83.67% 21.20% 5,560.00% -99.19% 805.88% - Horiz. % -370.59% 82.35% 504.41% 416.18% 7.35% 905.88% 100.00%
DY 0.00 0.00 0.00 1.02 0.00 1.56 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 65.38% 0.00% 100.00% -
P/NAPS 1.57 2.00 2.29 2.13 3.09 1.92 1.62 -2.07% QoQ % -21.50% -12.66% 7.51% -31.07% 60.94% 18.52% - Horiz. % 96.91% 123.46% 141.36% 131.48% 190.74% 118.52% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 19/11/21 25/08/21 - 23/02/21 23/11/20 -
Price 0.4250 0.4900 0.5750 0.5450 0.5150 0.6050 0.5350 -
P/RPS 19.06 4.14 4.30 5.44 12.35 6.97 5.85 119.93% QoQ % 360.39% -3.72% -20.96% -55.95% 77.19% 19.15% - Horiz. % 325.81% 70.77% 73.50% 92.99% 211.11% 119.15% 100.00%
P/EPS -39.70 160.75 28.14 39.30 1,497.70 20.46 242.02 - QoQ % -124.70% 471.25% -28.40% -97.38% 7,220.14% -91.55% - Horiz. % -16.40% 66.42% 11.63% 16.24% 618.83% 8.45% 100.00%
EY -2.52 0.62 3.55 2.54 0.07 4.89 0.41 - QoQ % -506.45% -82.54% 39.76% 3,528.57% -98.57% 1,092.68% - Horiz. % -614.63% 151.22% 865.85% 619.51% 17.07% 1,192.68% 100.00%
DY 0.00 0.00 0.00 0.92 0.00 1.24 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 74.19% 0.00% 100.00% -
P/NAPS 1.57 1.81 2.21 2.37 2.34 2.42 2.68 -30.01% QoQ % -13.26% -18.10% -6.75% 1.28% -3.31% -9.70% - Horiz. % 58.58% 67.54% 82.46% 88.43% 87.31% 90.30% 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 FY2021.pdf 
