[REACH] QoQ Cumulative Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 57,102 39,663 22,681 170,812 133,052 97,844 50,774 8.12% QoQ % 43.97% 74.87% -86.72% 28.38% 35.98% 92.70% - Horiz. % 112.46% 78.12% 44.67% 336.42% 262.05% 192.70% 100.00%
PBT -160,032 -109,710 -16,616 -199,813 -46,621 -29,460 -20,116 297.01% QoQ % -45.87% -560.27% 91.68% -328.59% -58.25% -46.45% - Horiz. % 795.55% 545.39% 82.60% 993.30% 231.76% 146.45% 100.00%
Tax 62,622 48,470 9,313 30,266 226 -289 7,361 315.11% QoQ % 29.20% 420.46% -69.23% 13,292.04% 178.20% -103.93% - Horiz. % 850.73% 658.47% 126.52% 411.17% 3.07% -3.93% 100.00%
NP -97,410 -61,240 -7,303 -169,547 -46,395 -29,749 -12,755 286.37% QoQ % -59.06% -738.56% 95.69% -265.44% -55.95% -133.23% - Horiz. % 763.70% 480.13% 57.26% 1,329.26% 363.74% 233.23% 100.00%
NP to SH -53,241 -27,803 4,604 -141,571 -35,852 -24,267 -12,881 156.89% QoQ % -91.49% -703.89% 103.25% -294.88% -47.74% -88.39% - Horiz. % 413.33% 215.85% -35.74% 1,099.07% 278.33% 188.39% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 154,512 100,903 29,984 340,359 179,447 127,593 63,529 80.56% QoQ % 53.13% 236.52% -91.19% 89.67% 40.64% 100.84% - Horiz. % 243.21% 158.83% 47.20% 535.75% 282.46% 200.84% 100.00%
Net Worth 581,098 624,955 668,811 690,740 822,309 833,273 833,273 -21.31% QoQ % -7.02% -6.56% -3.17% -16.00% -1.32% 0.00% - Horiz. % 69.74% 75.00% 80.26% 82.89% 98.68% 100.00% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 581,098 624,955 668,811 690,740 822,309 833,273 833,273 -21.31% QoQ % -7.02% -6.56% -3.17% -16.00% -1.32% 0.00% - Horiz. % 69.74% 75.00% 80.26% 82.89% 98.68% 100.00% 100.00%
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -170.59 % -154.40 % -32.20 % -99.26 % -34.87 % -30.40 % -25.12 % 257.36% QoQ % -10.49% -379.50% 67.56% -184.66% -14.70% -21.02% - Horiz. % 679.10% 614.65% 128.18% 395.14% 138.81% 121.02% 100.00%
ROE -9.16 % -4.45 % 0.69 % -20.50 % -4.36 % -2.91 % -1.55 % 225.81% QoQ % -105.84% -744.93% 103.37% -370.18% -49.83% -87.74% - Horiz. % 590.97% 287.10% -44.52% 1,322.58% 281.29% 187.74% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.21 3.62 2.07 15.58 12.14 8.92 4.63 8.16% QoQ % 43.92% 74.88% -86.71% 28.34% 36.10% 92.66% - Horiz. % 112.53% 78.19% 44.71% 336.50% 262.20% 192.66% 100.00%
EPS -0.05 -0.03 0.01 -0.13 -0.03 -0.03 -0.01 191.55% QoQ % -66.67% -400.00% 107.69% -333.33% 0.00% -200.00% - Horiz. % 500.00% 300.00% -100.00% 1,300.00% 300.00% 300.00% 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 0.5300 0.5700 0.6100 0.6300 0.7500 0.7600 0.7600 -21.31% QoQ % -7.02% -6.56% -3.17% -16.00% -1.32% 0.00% - Horiz. % 69.74% 75.00% 80.26% 82.89% 98.68% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,413 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.21 3.62 2.07 15.58 12.14 8.92 4.63 8.16% QoQ % 43.92% 74.88% -86.71% 28.34% 36.10% 92.66% - Horiz. % 112.53% 78.19% 44.71% 336.50% 262.20% 192.66% 100.00%
EPS -0.05 -0.03 0.01 -0.13 -0.03 -0.03 -0.01 191.55% QoQ % -66.67% -400.00% 107.69% -333.33% 0.00% -200.00% - Horiz. % 500.00% 300.00% -100.00% 1,300.00% 300.00% 300.00% 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 0.5300 0.5700 0.6100 0.6300 0.7500 0.7600 0.7600 -21.31% QoQ % -7.02% -6.56% -3.17% -16.00% -1.32% 0.00% - Horiz. % 69.74% 75.00% 80.26% 82.89% 98.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.0750 0.0750 0.0350 0.1650 0.1950 0.1900 0.3000 -
P/RPS 1.44 2.07 1.69 1.06 1.61 2.13 6.48 -63.21% QoQ % -30.43% 22.49% 59.43% -34.16% -24.41% -67.13% - Horiz. % 22.22% 31.94% 26.08% 16.36% 24.85% 32.87% 100.00%
P/EPS -1.54 -2.96 8.34 -1.28 -5.96 -8.58 -25.54 -84.54% QoQ % 47.97% -135.49% 751.56% 78.52% 30.54% 66.41% - Horiz. % 6.03% 11.59% -32.65% 5.01% 23.34% 33.59% 100.00%
EY -64.75 -33.81 12.00 -78.26 -16.77 -11.65 -3.92 545.28% QoQ % -91.51% -381.75% 115.33% -366.67% -43.95% -197.19% - Horiz. % 1,651.79% 862.50% -306.12% 1,996.43% 427.81% 297.19% 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 0.14 0.13 0.06 0.26 0.26 0.25 0.39 -49.40% QoQ % 7.69% 116.67% -76.92% 0.00% 4.00% -35.90% - Horiz. % 35.90% 33.33% 15.38% 66.67% 66.67% 64.10% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 02/03/20 26/11/19 23/08/19 27/05/19 -
Price 0.1000 0.1000 0.0750 0.1100 0.1900 0.1850 0.2350 -
P/RPS 1.92 2.76 3.63 0.71 1.57 2.07 5.07 -47.56% QoQ % -30.43% -23.97% 411.27% -54.78% -24.15% -59.17% - Horiz. % 37.87% 54.44% 71.60% 14.00% 30.97% 40.83% 100.00%
P/EPS -2.06 -3.94 17.86 -0.85 -5.81 -8.36 -20.00 -77.94% QoQ % 47.72% -122.06% 2,201.18% 85.37% 30.50% 58.20% - Horiz. % 10.30% 19.70% -89.30% 4.25% 29.05% 41.80% 100.00%
EY -48.56 -25.36 5.60 -117.38 -17.21 -11.96 -5.00 353.32% QoQ % -91.48% -552.86% 104.77% -582.05% -43.90% -139.20% - Horiz. % 971.20% 507.20% -112.00% 2,347.60% 344.20% 239.20% 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 0.19 0.18 0.12 0.17 0.25 0.24 0.31 -27.78% QoQ % 5.56% 50.00% -29.41% -32.00% 4.17% -22.58% - Horiz. % 61.29% 58.06% 38.71% 54.84% 80.65% 77.42% 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
Bursa Announcement Q4 2019 - Amended.pdf 
