[FINTEC] QoQ Annualized Quarter Result on 2019-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 18,917 20,056 38,756 15,322 19,738 18,654 1,748 387.15% QoQ % -5.68% -48.25% 152.94% -22.38% 5.81% 967.16% - Horiz. % 1,082.23% 1,147.37% 2,217.16% 876.54% 1,129.21% 1,067.16% 100.00%
PBT 230,204 192,324 97,876 -39,746 -35,424 -38,616 -126,260 - QoQ % 19.70% 96.50% 346.25% -12.20% 8.27% 69.42% - Horiz. % -182.33% -152.32% -77.52% 31.48% 28.06% 30.58% 100.00%
Tax 0 0 0 -6 -8 0 0 - QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 75.00% 100.00% - -
NP 230,204 192,324 97,876 -39,752 -35,432 -38,616 -126,260 - QoQ % 19.70% 96.50% 346.22% -12.19% 8.25% 69.42% - Horiz. % -182.33% -152.32% -77.52% 31.48% 28.06% 30.58% 100.00%
NP to SH 230,210 192,332 97,884 -39,716 -35,418 -38,602 -126,244 - QoQ % 19.69% 96.49% 346.46% -12.13% 8.25% 69.42% - Horiz. % -182.35% -152.35% -77.54% 31.46% 28.06% 30.58% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -211,286 -172,268 -59,120 55,074 55,170 57,270 128,008 - QoQ % -22.65% -191.39% -207.35% -0.18% -3.67% -55.26% - Horiz. % -165.06% -134.58% -46.18% 43.02% 43.10% 44.74% 100.00%
Net Worth 281,873 204,279 175,414 130,889 141,160 150,149 151,800 50.90% QoQ % 37.98% 16.45% 34.02% -7.28% -5.99% -1.09% - Horiz. % 185.69% 134.57% 115.56% 86.22% 92.99% 98.91% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 281,873 204,279 175,414 130,889 141,160 150,149 151,800 50.90% QoQ % 37.98% 16.45% 34.02% -7.28% -5.99% -1.09% - Horiz. % 185.69% 134.57% 115.56% 86.22% 92.99% 98.91% 100.00%
NOSH 645,907 525,815 611,414 530,562 526,719 533,201 570,679 8.58% QoQ % 22.84% -14.00% 15.24% 0.73% -1.22% -6.57% - Horiz. % 113.18% 92.14% 107.14% 92.97% 92.30% 93.43% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1,216.89 % 958.94 % 252.54 % -259.44 % -179.51 % -207.01 % -7,223.11 % - QoQ % 26.90% 279.72% 197.34% -44.53% 13.28% 97.13% - Horiz. % -16.85% -13.28% -3.50% 3.59% 2.49% 2.87% 100.00%
ROE 81.67 % 94.15 % 55.80 % -30.34 % -25.09 % -25.71 % -83.16 % - QoQ % -13.26% 68.73% 283.92% -20.92% 2.41% 69.08% - Horiz. % -98.21% -113.22% -67.10% 36.48% 30.17% 30.92% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.93 3.81 6.34 2.89 3.75 3.50 0.31 345.21% QoQ % -23.10% -39.91% 119.38% -22.93% 7.14% 1,029.03% - Horiz. % 945.16% 1,229.03% 2,045.16% 932.26% 1,209.68% 1,129.03% 100.00%
EPS 36.49 31.46 16.00 -6.67 -5.99 -6.60 -22.12 - QoQ % 15.99% 96.62% 339.88% -11.35% 9.24% 70.16% - Horiz. % -164.96% -142.22% -72.33% 30.15% 27.08% 29.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4364 0.3885 0.2869 0.2467 0.2680 0.2816 0.2660 38.98% QoQ % 12.33% 35.41% 16.30% -7.95% -4.83% 5.86% - Horiz. % 164.06% 146.05% 107.86% 92.74% 100.75% 105.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,010,657 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.63 0.67 1.29 0.51 0.66 0.62 0.06 377.46% QoQ % -5.97% -48.06% 152.94% -22.73% 6.45% 933.33% - Horiz. % 1,050.00% 1,116.67% 2,150.00% 850.00% 1,100.00% 1,033.33% 100.00%
EPS 7.65 6.39 3.25 -1.32 -1.18 -1.28 -4.19 - QoQ % 19.72% 96.62% 346.21% -11.86% 7.81% 69.45% - Horiz. % -182.58% -152.51% -77.57% 31.50% 28.16% 30.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0936 0.0679 0.0583 0.0435 0.0469 0.0499 0.0504 50.92% QoQ % 37.85% 16.47% 34.02% -7.25% -6.01% -0.99% - Horiz. % 185.71% 134.72% 115.67% 86.31% 93.06% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0550 0.0450 0.0450 0.0550 0.0650 0.0600 0.0850 -
P/RPS 1.88 1.18 0.71 1.90 1.73 1.72 27.75 -83.30% QoQ % 59.32% 66.20% -62.63% 9.83% 0.58% -93.80% - Horiz. % 6.77% 4.25% 2.56% 6.85% 6.23% 6.20% 100.00%
P/EPS 0.15 0.12 0.28 -0.73 -0.97 -0.83 -0.38 - QoQ % 25.00% -57.14% 138.36% 24.74% -16.87% -118.42% - Horiz. % -39.47% -31.58% -73.68% 192.11% 255.26% 218.42% 100.00%
EY 648.03 812.84 355.77 -136.10 -103.45 -120.66 -260.26 - QoQ % -20.28% 128.47% 361.40% -31.56% 14.26% 53.64% - Horiz. % -248.99% -312.32% -136.70% 52.29% 39.75% 46.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.12 0.16 0.22 0.24 0.21 0.32 -45.06% QoQ % 8.33% -25.00% -27.27% -8.33% 14.29% -34.38% - Horiz. % 40.62% 37.50% 50.00% 68.75% 75.00% 65.62% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.0450 0.0600 0.0550 0.0400 0.0500 0.0550 0.0700 -
P/RPS 1.54 1.57 0.87 1.39 1.33 1.57 22.85 -83.36% QoQ % -1.91% 80.46% -37.41% 4.51% -15.29% -93.13% - Horiz. % 6.74% 6.87% 3.81% 6.08% 5.82% 6.87% 100.00%
P/EPS 0.13 0.16 0.34 -0.53 -0.74 -0.76 -0.32 - QoQ % -18.75% -52.94% 164.15% 28.38% 2.63% -137.50% - Horiz. % -40.62% -50.00% -106.25% 165.62% 231.25% 237.50% 100.00%
EY 792.03 609.63 291.08 -187.14 -134.49 -131.63 -316.02 - QoQ % 29.92% 109.44% 255.54% -39.15% -2.17% 58.35% - Horiz. % -250.63% -192.91% -92.11% 59.22% 42.56% 41.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.10 0.15 0.19 0.16 0.19 0.20 0.26 -47.02% QoQ % -33.33% -21.05% 18.75% -15.79% -5.00% -23.08% - Horiz. % 38.46% 57.69% 73.08% 61.54% 73.08% 76.92% 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
FINTEC - 4Q2019 Financial Report.pdf 
