[RL] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 38,189 28,533 11,883 22,077 26,055 16,536 22,857 40.76% QoQ % 33.84% 140.12% -46.17% -15.27% 57.57% -27.65% - Horiz. % 167.08% 124.83% 51.99% 96.59% 113.99% 72.35% 100.00%
PBT 9,207 5,335 313 9,794 1,402 1,181 4,047 72.89% QoQ % 72.58% 1,604.47% -96.80% 598.57% 18.71% -70.82% - Horiz. % 227.50% 131.83% 7.73% 242.01% 34.64% 29.18% 100.00%
Tax -2,712 -1,370 -274 -2,421 -774 -286 -1,161 75.96% QoQ % -97.96% -400.00% 88.68% -212.79% -170.63% 75.37% - Horiz. % 233.59% 118.00% 23.60% 208.53% 66.67% 24.63% 100.00%
NP 6,495 3,965 39 7,373 628 895 2,886 71.65% QoQ % 63.81% 10,066.67% -99.47% 1,074.04% -29.83% -68.99% - Horiz. % 225.05% 137.39% 1.35% 255.47% 21.76% 31.01% 100.00%
NP to SH 5,839 3,952 98 7,521 630 887 2,721 66.29% QoQ % 47.75% 3,932.65% -98.70% 1,093.81% -28.97% -67.40% - Horiz. % 214.59% 145.24% 3.60% 276.41% 23.15% 32.60% 100.00%
Tax Rate 29.46 % 25.68 % 87.54 % 24.72 % 55.21 % 24.22 % 28.69 % 1.78% QoQ % 14.72% -70.66% 254.13% -55.23% 127.95% -15.58% - Horiz. % 102.68% 89.51% 305.12% 86.16% 192.44% 84.42% 100.00%
Total Cost 31,694 24,568 11,844 14,704 25,427 15,641 19,971 36.02% QoQ % 29.01% 107.43% -19.45% -42.17% 62.57% -21.68% - Horiz. % 158.70% 123.02% 59.31% 73.63% 127.32% 78.32% 100.00%
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71% QoQ % 13.34% 4.55% -1.39% 11.55% 66.76% 0.00% - Horiz. % 217.35% 191.77% 183.44% 186.01% 166.76% 100.00% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 1,425 - 1,907 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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% 142.19% 0.00% 100.00% - - -
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 74,291 65,550 62,699 63,581 57,000 34,181 34,180 67.71% QoQ % 13.34% 4.55% -1.39% 11.55% 66.76% 0.00% - Horiz. % 217.35% 191.77% 183.44% 186.01% 166.76% 100.00% 100.00%
NOSH 285,738 285,000 285,000 254,324 285,000 227,874 227,873 16.27% QoQ % 0.26% 0.00% 12.06% -10.76% 25.07% 0.00% - Horiz. % 125.39% 125.07% 125.07% 111.61% 125.07% 100.00% 100.00%
Ratio Analysis 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.01 % 13.90 % 0.33 % 33.40 % 2.41 % 5.41 % 12.63 % 21.93% QoQ % 22.37% 4,112.12% -99.01% 1,285.89% -55.45% -57.17% - Horiz. % 134.68% 110.06% 2.61% 264.45% 19.08% 42.83% 100.00%
ROE 7.86 % 6.03 % 0.16 % 11.83 % 1.11 % 2.60 % 7.96 % -0.84% QoQ % 30.35% 3,668.75% -98.65% 965.77% -57.31% -67.34% - Horiz. % 98.74% 75.75% 2.01% 148.62% 13.94% 32.66% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.37 10.01 4.17 8.68 9.14 7.26 10.03 21.10% QoQ % 33.57% 140.05% -51.96% -5.03% 25.90% -27.62% - Horiz. % 133.30% 99.80% 41.58% 86.54% 91.13% 72.38% 100.00%
EPS 2.04 1.39 0.03 2.96 0.22 0.39 1.19 43.19% QoQ % 46.76% 4,533.33% -98.99% 1,245.45% -43.59% -67.23% - Horiz. % 171.43% 116.81% 2.52% 248.74% 18.49% 32.77% 100.00%
DPS 0.00 0.50 0.00 0.75 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 66.67% 0.00% 100.00% - - -
NAPS 0.2600 0.2300 0.2200 0.2500 0.2000 0.1500 0.1500 44.25% QoQ % 13.04% 4.55% -12.00% 25.00% 33.33% 0.00% - Horiz. % 173.33% 153.33% 146.67% 166.67% 133.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 316,823 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.05 9.01 3.75 6.97 8.22 5.22 7.21 40.79% QoQ % 33.74% 140.27% -46.20% -15.21% 57.47% -27.60% - Horiz. % 167.13% 124.97% 52.01% 96.67% 114.01% 72.40% 100.00%
EPS 1.84 1.25 0.03 2.37 0.20 0.28 0.86 65.96% QoQ % 47.20% 4,066.67% -98.73% 1,085.00% -28.57% -67.44% - Horiz. % 213.95% 145.35% 3.49% 275.58% 23.26% 32.56% 100.00%
DPS 0.00 0.45 0.00 0.60 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 75.00% 0.00% 100.00% - - -
NAPS 0.2345 0.2069 0.1979 0.2007 0.1799 0.1079 0.1079 67.70% QoQ % 13.34% 4.55% -1.40% 11.56% 66.73% 0.00% - Horiz. % 217.33% 191.75% 183.41% 186.01% 166.73% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - - -
Price 0.5950 0.4900 0.6800 0.4800 0.3250 0.0000 0.0000 -
P/RPS 4.45 4.89 16.31 5.53 3.55 0.00 0.00 - QoQ % -9.00% -70.02% 194.94% 55.77% 0.00% 0.00% - Horiz. % 125.35% 137.75% 459.44% 155.77% 100.00% - -
P/EPS 29.12 35.34 1,977.55 16.23 147.02 0.00 0.00 - QoQ % -17.60% -98.21% 12,084.54% -88.96% 0.00% 0.00% - Horiz. % 19.81% 24.04% 1,345.09% 11.04% 100.00% - -
EY 3.43 2.83 0.05 6.16 0.68 0.00 0.00 - QoQ % 21.20% 5,560.00% -99.19% 805.88% 0.00% 0.00% - Horiz. % 504.41% 416.18% 7.35% 905.88% 100.00% - -
DY 0.00 1.02 0.00 1.56 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 65.38% 0.00% 100.00% - - -
P/NAPS 2.29 2.13 3.09 1.92 1.62 0.00 0.00 - QoQ % 7.51% -31.07% 60.94% 18.52% 0.00% 0.00% - Horiz. % 141.36% 131.48% 190.74% 118.52% 100.00% - -
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 25/08/21 - 23/02/21 23/11/20 28/08/20 - -
Price 0.5750 0.5450 0.5150 0.6050 0.5350 0.4350 0.0000 -
P/RPS 4.30 5.44 12.35 6.97 5.85 5.99 0.00 - QoQ % -20.96% -55.95% 77.19% 19.15% -2.34% 0.00% - Horiz. % 71.79% 90.82% 206.18% 116.36% 97.66% 100.00% -
P/EPS 28.14 39.30 1,497.70 20.46 242.02 111.75 0.00 - QoQ % -28.40% -97.38% 7,220.14% -91.55% 116.57% 0.00% - Horiz. % 25.18% 35.17% 1,340.22% 18.31% 216.57% 100.00% -
EY 3.55 2.54 0.07 4.89 0.41 0.89 0.00 - QoQ % 39.76% 3,528.57% -98.57% 1,092.68% -53.93% 0.00% - Horiz. % 398.88% 285.39% 7.87% 549.44% 46.07% 100.00% -
DY 0.00 0.92 0.00 1.24 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 74.19% 0.00% 100.00% - - -
P/NAPS 2.21 2.37 2.34 2.42 2.68 2.90 0.00 - QoQ % -6.75% 1.28% -3.31% -9.70% -7.59% 0.00% - Horiz. % 76.21% 81.72% 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
RLEB Q4 Financial Result Announcement.pdf 
