[OCR] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 60,594 42,935 21,793 74,957 72,510 0 67,932 -9.33% QoQ % 41.13% 97.01% -70.93% 3.37% 0.00% 0.00% - Horiz. % 89.20% 63.20% 32.08% 110.34% 106.74% 0.00% 100.00%
PBT 7,757 5,005 1,870 -5,545 10,293 0 9,244 -13.95% QoQ % 54.99% 167.65% 133.72% -153.87% 0.00% 0.00% - Horiz. % 83.91% 54.14% 20.23% -59.98% 111.35% 0.00% 100.00%
Tax -1,432 -569 -351 -1,494 -2,133 0 -1,331 6.47% QoQ % -151.67% -62.11% 76.51% 29.96% 0.00% 0.00% - Horiz. % 107.59% 42.75% 26.37% 112.25% 160.26% -0.00% 100.00%
NP 6,325 4,436 1,519 -7,039 8,160 0 7,913 -17.46% QoQ % 42.58% 192.03% 121.58% -186.26% 0.00% 0.00% - Horiz. % 79.93% 56.06% 19.20% -88.95% 103.12% 0.00% 100.00%
NP to SH 6,461 4,485 1,517 -7,004 2,702 0 2,526 123.60% QoQ % 44.06% 195.65% 121.66% -359.22% 0.00% 0.00% - Horiz. % 255.78% 177.55% 60.06% -277.28% 106.97% 0.00% 100.00%
Tax Rate 18.46 % 11.37 % 18.77 % - % 20.72 % - % 14.40 % 23.72% QoQ % 62.36% -39.42% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.19% 78.96% 130.35% 0.00% 143.89% 0.00% 100.00%
Total Cost 54,269 38,499 20,274 81,996 64,350 0 60,019 -8.27% QoQ % 40.96% 89.89% -75.27% 27.42% 0.00% 0.00% - Horiz. % 90.42% 64.14% 33.78% 136.62% 107.22% 0.00% 100.00%
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85% QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% - Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 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 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 87,160 86,624 86,192 93,568 102,338 - 102,338 -12.85% QoQ % 0.62% 0.50% -7.88% -8.57% 0.00% 0.00% - Horiz. % 85.17% 84.64% 84.22% 91.43% 100.00% 0.00% 100.00%
NOSH 322,815 320,830 319,233 292,402 292,395 292,395 292,395 8.85% QoQ % 0.62% 0.50% 9.18% 0.00% 0.00% 0.00% - Horiz. % 110.40% 109.72% 109.18% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 10.44 % 10.33 % 6.97 % -9.39 % 11.25 % - % 11.65 % -8.97% QoQ % 1.06% 48.21% 174.23% -183.47% 0.00% 0.00% - Horiz. % 89.61% 88.67% 59.83% -80.60% 96.57% 0.00% 100.00%
ROE 7.41 % 5.18 % 1.76 % -7.49 % 2.64 % - % 2.47 % 156.33% QoQ % 43.05% 194.32% 123.50% -383.71% 0.00% 0.00% - Horiz. % 300.00% 209.72% 71.26% -303.24% 106.88% 0.00% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 18.77 13.38 6.83 25.63 24.80 - 23.23 -16.69% QoQ % 40.28% 95.90% -73.35% 3.35% 0.00% 0.00% - Horiz. % 80.80% 57.60% 29.40% 110.33% 106.76% 0.00% 100.00%
EPS 2.00 1.40 0.48 -2.43 0.94 0.00 0.88 102.07% QoQ % 42.86% 191.67% 119.75% -358.51% 0.00% 0.00% - Horiz. % 227.27% 159.09% 54.55% -276.14% 106.82% 0.00% 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 0.2700 0.2700 0.2700 0.3200 0.3500 - 0.3500 -19.94% QoQ % 0.00% 0.00% -15.62% -8.57% 0.00% 0.00% - Horiz. % 77.14% 77.14% 77.14% 91.43% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 18.32 12.98 6.59 22.66 21.92 - 20.54 -9.34% QoQ % 41.14% 96.97% -70.92% 3.38% 0.00% 0.00% - Horiz. % 89.19% 63.19% 32.08% 110.32% 106.72% 0.00% 100.00%
EPS 1.95 1.36 0.46 -2.12 0.82 0.00 0.76 124.19% QoQ % 43.38% 195.65% 121.70% -358.54% 0.00% 0.00% - Horiz. % 256.58% 178.95% 60.53% -278.95% 107.89% 0.00% 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 0.2635 0.2619 0.2606 0.2829 0.3094 - 0.3094 -12.85% QoQ % 0.61% 0.50% -7.88% -8.56% 0.00% 0.00% - Horiz. % 85.16% 84.65% 84.23% 91.44% 100.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 0.2700 0.3000 0.2700 0.2900 0.3200 0.3250 0.4500 -
P/RPS 1.44 2.24 3.96 1.13 1.29 0.00 1.94 -22.54% QoQ % -35.71% -43.43% 250.44% -12.40% 0.00% 0.00% - Horiz. % 74.23% 115.46% 204.12% 58.25% 66.49% 0.00% 100.00%
P/EPS 13.49 21.46 56.82 -12.11 34.63 0.00 52.09 -68.58% QoQ % -37.14% -62.23% 569.20% -134.97% 0.00% 0.00% - Horiz. % 25.90% 41.20% 109.08% -23.25% 66.48% 0.00% 100.00%
EY 7.41 4.66 1.76 -8.26 2.89 0.00 1.92 218.08% QoQ % 59.01% 164.77% 121.31% -385.81% 0.00% 0.00% - Horiz. % 385.94% 242.71% 91.67% -430.21% 150.52% 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 1.00 1.11 1.00 0.91 0.91 0.00 1.29 -19.60% QoQ % -9.91% 11.00% 9.89% 0.00% 0.00% 0.00% - Horiz. % 77.52% 86.05% 77.52% 70.54% 70.54% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 - 28/09/18 -
Price 0.2600 0.2500 0.3200 0.2400 0.2900 0.0000 0.3250 -
P/RPS 1.39 1.87 4.69 0.94 1.17 0.00 1.40 -0.61% QoQ % -25.67% -60.13% 398.94% -19.66% 0.00% 0.00% - Horiz. % 99.29% 133.57% 335.00% 67.14% 83.57% 0.00% 100.00%
P/EPS 12.99 17.88 67.34 -10.02 31.38 0.00 37.62 -59.79% QoQ % -27.35% -73.45% 772.06% -131.93% 0.00% 0.00% - Horiz. % 34.53% 47.53% 179.00% -26.63% 83.41% 0.00% 100.00%
EY 7.70 5.59 1.49 -9.98 3.19 0.00 2.66 148.61% QoQ % 37.75% 275.17% 114.93% -412.85% 0.00% 0.00% - Horiz. % 289.47% 210.15% 56.02% -375.19% 119.92% 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 0.96 0.93 1.19 0.75 0.83 0.00 0.93 2.76% QoQ % 3.23% -21.85% 58.67% -9.64% 0.00% 0.00% - Horiz. % 103.23% 100.00% 127.96% 80.65% 89.25% 0.00% 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
OCR_2Q2019.pdf 
