[REACH] QoQ Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 157,116 107,468 85,362 44,625 14,994 0 17,348 332.75% QoQ % 46.20% 25.90% 91.29% 197.62% 0.00% 0.00% - Horiz. % 905.67% 619.48% 492.06% 257.23% 86.43% 0.00% 100.00%
PBT -121,734 -63,751 -40,100 -17,022 121,886 -17,651 -11,926 368.57% QoQ % -90.95% -58.98% -135.58% -113.97% 790.53% -48.00% - Horiz. % 1,020.74% 534.55% 336.24% 142.73% -1,022.02% 148.00% 100.00%
Tax -38,129 4,229 1,086 -740 -9,192 3 -4,141 337.53% QoQ % -1,001.61% 289.41% 246.76% 91.95% -306,500.00% 100.07% - Horiz. % 920.77% -102.13% -26.23% 17.87% 221.98% -0.07% 100.00%
NP -159,863 -59,522 -39,014 -17,762 112,694 -17,648 -16,067 360.67% QoQ % -168.58% -52.57% -119.65% -115.76% 738.57% -9.84% - Horiz. % 994.98% 370.46% 242.82% 110.55% -701.40% 109.84% 100.00%
NP to SH -96,340 -36,574 -24,262 -17,762 112,694 -17,648 -16,067 228.98% QoQ % -163.41% -50.75% -36.59% -115.76% 738.57% -9.84% - Horiz. % 599.61% 227.63% 151.01% 110.55% -701.40% 109.84% 100.00%
Tax Rate - % - % - % - % 7.54 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 316,979 166,990 124,376 62,387 -97,700 17,648 33,415 346.29% QoQ % 89.82% 34.26% 99.36% 163.86% -653.60% -47.19% - Horiz. % 948.61% 499.75% 372.22% 186.70% -292.38% 52.81% 100.00%
Net Worth 822,309 953,879 975,807 1,008,699 908,674 - 2,778 4,295.52% QoQ % -13.79% -2.25% -3.26% 11.01% 0.00% 0.00% - Horiz. % 29,598.40% 34,334.14% 35,123.43% 36,307.37% 32,707.02% 0.00% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 822,309 953,879 975,807 1,008,699 908,674 - 2,778 4,295.52% QoQ % -13.79% -2.25% -3.26% 11.01% 0.00% 0.00% - Horiz. % 29,598.40% 34,334.14% 35,123.43% 36,307.37% 32,707.02% 0.00% 100.00%
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,262,047 176,480,003 277,822 149.11% QoQ % 0.00% 0.00% 0.00% -13.12% -99.28% 63,422.59% - Horiz. % 394.65% 394.65% 394.65% 394.65% 454.26% 63,522.59% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -101.75 % -55.39 % -45.70 % -39.80 % 751.59 % 0.00 % -92.62 % 6.45% QoQ % -83.70% -21.20% -14.82% -105.30% 0.00% 0.00% - Horiz. % 109.86% 59.80% 49.34% 42.97% -811.48% -0.00% 100.00%
ROE -11.72 % -3.83 % -2.49 % -1.76 % 12.40 % - % -578.32 % -92.51% QoQ % -206.01% -53.82% -41.48% -114.19% 0.00% 0.00% - Horiz. % 2.03% 0.66% 0.43% 0.30% -2.14% 0.00% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.33 9.80 7.79 4.07 1.19 - 6.24 73.80% QoQ % 46.22% 25.80% 91.40% 242.02% 0.00% 0.00% - Horiz. % 229.65% 157.05% 124.84% 65.22% 19.07% 0.00% 100.00%
EPS -0.09 -0.02 -0.02 -0.01 0.09 -0.01 -6.00 -93.87% QoQ % -350.00% 0.00% -100.00% -111.11% 1,000.00% 99.83% - Horiz. % 1.50% 0.33% 0.33% 0.17% -1.50% 0.17% 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 0.7500 0.8700 0.8900 0.9200 0.7200 - 0.0100 1,664.52% QoQ % -13.79% -2.25% -3.26% 27.78% 0.00% 0.00% - Horiz. % 7,500.00% 8,700.00% 8,900.00% 9,200.00% 7,200.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,413 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.33 9.80 7.79 4.07 1.37 - 1.58 333.16% QoQ % 46.22% 25.80% 91.40% 197.08% 0.00% 0.00% - Horiz. % 906.96% 620.25% 493.04% 257.59% 86.71% 0.00% 100.00%
EPS -0.09 -0.02 -0.02 -0.01 10.28 -1.61 -1.47 -84.39% QoQ % -350.00% 0.00% -100.00% -100.10% 738.51% -9.52% - Horiz. % 6.12% 1.36% 1.36% 0.68% -699.32% 109.52% 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 0.7500 0.8700 0.8900 0.9200 0.8288 - 0.0025 4,335.09% QoQ % -13.79% -2.25% -3.26% 11.00% 0.00% 0.00% - Horiz. % 30,000.00% 34,800.00% 35,600.00% 36,800.00% 33,152.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4100 0.3900 0.4550 0.6050 0.6400 0.7050 0.6750 -
P/RPS 2.86 3.98 5.84 14.86 53.87 0.00 0.00 - QoQ % -28.14% -31.85% -60.70% -72.42% 0.00% 0.00% - Horiz. % 5.31% 7.39% 10.84% 27.58% 100.00% - -
P/EPS -4.67 -11.69 -20.56 -37.35 7.17 -7,050.00 -11.67 -45.61% QoQ % 60.05% 43.14% 44.95% -620.92% 100.10% -60,311.31% - Horiz. % 40.02% 100.17% 176.18% 320.05% -61.44% 60,411.31% 100.00%
EY -21.43 -8.55 -4.86 -2.68 13.95 -0.01 -8.57 83.92% QoQ % -150.64% -75.93% -81.34% -119.21% 139,600.00% 99.88% - Horiz. % 250.06% 99.77% 56.71% 31.27% -162.78% 0.12% 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 0.55 0.45 0.51 0.66 0.89 0.00 0.00 - QoQ % 22.22% -11.76% -22.73% -25.84% 0.00% 0.00% - Horiz. % 61.80% 50.56% 57.30% 74.16% 100.00% - -
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 29/05/17 28/02/17 - 29/08/16 -
Price 0.3600 0.4300 0.3350 0.5350 0.6200 0.0000 0.6900 -
P/RPS 2.51 4.39 4.30 13.14 52.19 0.00 0.00 - QoQ % -42.82% 2.09% -67.28% -74.82% 0.00% 0.00% - Horiz. % 4.81% 8.41% 8.24% 25.18% 100.00% - -
P/EPS -4.10 -12.89 -15.14 -33.02 6.94 0.00 -11.93 -50.84% QoQ % 68.19% 14.86% 54.15% -575.79% 0.00% 0.00% - Horiz. % 34.37% 108.05% 126.91% 276.78% -58.17% -0.00% 100.00%
EY -24.41 -7.76 -6.61 -3.03 14.40 0.00 -8.38 103.57% QoQ % -214.56% -17.40% -118.15% -121.04% 0.00% 0.00% - Horiz. % 291.29% 92.60% 78.88% 36.16% -171.84% -0.00% 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 0.48 0.49 0.38 0.58 0.86 0.00 0.00 - QoQ % -2.04% 28.95% -34.48% -32.56% 0.00% 0.00% - Horiz. % 55.81% 56.98% 44.19% 67.44% 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
REB_1Q unaudited FR 31.3.2017.pdf 
