[QES] QoQ Cumulative Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 39,883 193,099 133,903 84,184 37,683 190,939 - - QoQ % -79.35% 44.21% 59.06% 123.40% -80.26% 0.00% - Horiz. % 20.89% 101.13% 70.13% 44.09% 19.74% 100.00% -
PBT 2,883 18,602 14,751 9,438 2,655 20,125 - - QoQ % -84.50% 26.11% 56.29% 255.48% -86.81% 0.00% - Horiz. % 14.33% 92.43% 73.30% 46.90% 13.19% 100.00% -
Tax -1,012 -3,790 -3,702 -2,734 -1,241 -3,798 - - QoQ % 73.30% -2.38% -35.41% -120.31% 67.32% 0.00% - Horiz. % 26.65% 99.79% 97.47% 71.99% 32.68% 100.00% -
NP 1,871 14,812 11,049 6,704 1,414 16,327 - - QoQ % -87.37% 34.06% 64.81% 374.12% -91.34% 0.00% - Horiz. % 11.46% 90.72% 67.67% 41.06% 8.66% 100.00% -
NP to SH 1,833 14,071 10,653 6,607 1,508 15,025 - - QoQ % -86.97% 32.08% 61.24% 338.13% -89.96% 0.00% - Horiz. % 12.20% 93.65% 70.90% 43.97% 10.04% 100.00% -
Tax Rate 35.10 % 20.37 % 25.10 % 28.97 % 46.74 % 18.87 % - % - QoQ % 72.31% -18.84% -13.36% -38.02% 147.69% 0.00% - Horiz. % 186.01% 107.95% 133.02% 153.52% 247.69% 100.00% -
Total Cost 38,012 178,287 122,854 77,480 36,269 174,612 - - QoQ % -78.68% 45.12% 58.56% 113.63% -79.23% 0.00% - Horiz. % 21.77% 102.10% 70.36% 44.37% 20.77% 100.00% -
Net Worth 90,996 90,996 83,413 83,413 65,214 48,531 - - QoQ % 0.00% 9.09% 0.00% 27.91% 34.37% 0.00% - Horiz. % 187.50% 187.50% 171.87% 171.87% 134.37% 100.00% -
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 90,996 90,996 83,413 83,413 65,214 48,531 - - QoQ % 0.00% 9.09% 0.00% 27.91% 34.37% 0.00% - Horiz. % 187.50% 187.50% 171.87% 171.87% 134.37% 100.00% -
NOSH 758,308 758,308 758,308 758,308 652,145 606,647 - - QoQ % 0.00% 0.00% 0.00% 16.28% 7.50% 0.00% - Horiz. % 125.00% 125.00% 125.00% 125.00% 107.50% 100.00% -
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.69 % 7.67 % 8.25 % 7.96 % 3.75 % 8.55 % - % - QoQ % -38.85% -7.03% 3.64% 112.27% -56.14% 0.00% - Horiz. % 54.85% 89.71% 96.49% 93.10% 43.86% 100.00% -
ROE 2.01 % 15.46 % 12.77 % 7.92 % 2.31 % 30.96 % - % - QoQ % -87.00% 21.06% 61.24% 242.86% -92.54% 0.00% - Horiz. % 6.49% 49.94% 41.25% 25.58% 7.46% 100.00% -
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.26 25.46 17.66 11.10 5.78 31.47 - - QoQ % -79.34% 44.17% 59.10% 92.04% -81.63% 0.00% - Horiz. % 16.71% 80.90% 56.12% 35.27% 18.37% 100.00% -
EPS 0.24 1.92 1.47 0.94 0.23 2.48 - - QoQ % -87.50% 30.61% 56.38% 308.70% -90.73% 0.00% - Horiz. % 9.68% 77.42% 59.27% 37.90% 9.27% 100.00% -
DPS 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 0.1200 0.1200 0.1100 0.1100 0.1000 0.0800 - - QoQ % 0.00% 9.09% 0.00% 10.00% 25.00% 0.00% - Horiz. % 150.00% 150.00% 137.50% 137.50% 125.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 834,138 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.78 23.15 16.05 10.09 4.52 22.89 - - QoQ % -79.35% 44.24% 59.07% 123.23% -80.25% 0.00% - Horiz. % 20.88% 101.14% 70.12% 44.08% 19.75% 100.00% -
EPS 0.22 1.69 1.28 0.79 0.18 1.80 - - QoQ % -86.98% 32.03% 62.03% 338.89% -90.00% 0.00% - Horiz. % 12.22% 93.89% 71.11% 43.89% 10.00% 100.00% -
DPS 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 0.1091 0.1091 0.1000 0.1000 0.0782 0.0582 - - QoQ % 0.00% 9.10% 0.00% 27.88% 34.36% 0.00% - Horiz. % 187.46% 187.46% 171.82% 171.82% 134.36% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 - - -
Price 0.2450 0.2150 0.3350 0.1750 0.1900 0.0000 0.0000 -
P/RPS 4.66 0.84 1.90 1.58 3.29 0.00 0.00 - QoQ % 454.76% -55.79% 20.25% -51.98% 0.00% 0.00% - Horiz. % 141.64% 25.53% 57.75% 48.02% 100.00% - -
P/EPS 101.36 11.59 23.85 20.09 82.17 0.00 0.00 - QoQ % 774.55% -51.40% 18.72% -75.55% 0.00% 0.00% - Horiz. % 123.35% 14.10% 29.03% 24.45% 100.00% - -
EY 0.99 8.63 4.19 4.98 1.22 0.00 0.00 - QoQ % -88.53% 105.97% -15.86% 308.20% 0.00% 0.00% - Horiz. % 81.15% 707.38% 343.44% 408.20% 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 2.04 1.79 3.05 1.59 1.90 0.00 0.00 - QoQ % 13.97% -41.31% 91.82% -16.32% 0.00% 0.00% - Horiz. % 107.37% 94.21% 160.53% 83.68% 100.00% - -
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 26/11/18 27/08/18 30/05/18 - - -
Price 0.2050 0.2500 0.2800 0.2750 0.1800 0.0000 0.0000 -
P/RPS 3.90 0.98 1.59 2.48 3.12 0.00 0.00 - QoQ % 297.96% -38.36% -35.89% -20.51% 0.00% 0.00% - Horiz. % 125.00% 31.41% 50.96% 79.49% 100.00% - -
P/EPS 84.81 13.47 19.93 31.56 77.84 0.00 0.00 - QoQ % 529.62% -32.41% -36.85% -59.46% 0.00% 0.00% - Horiz. % 108.95% 17.30% 25.60% 40.54% 100.00% - -
EY 1.18 7.42 5.02 3.17 1.28 0.00 0.00 - QoQ % -84.10% 47.81% 58.36% 147.66% 0.00% 0.00% - Horiz. % 92.19% 579.69% 392.19% 247.66% 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 1.71 2.08 2.55 2.50 1.80 0.00 0.00 - QoQ % -17.79% -18.43% 2.00% 38.89% 0.00% 0.00% - Horiz. % 95.00% 115.56% 141.67% 138.89% 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
QES-Q2 2018 Results Announcement_Final.pdf 
