[OCR] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Revenue 28,014 81,830 60,594 42,935 21,793 74,957 72,510 -48.90% QoQ % -65.77% 35.05% 41.13% 97.01% -70.93% 3.37% - Horiz. % 38.63% 112.85% 83.57% 59.21% 30.06% 103.37% 100.00%
PBT 1,811 10,635 7,757 5,005 1,870 -5,545 10,293 -70.67% QoQ % -82.97% 37.10% 54.99% 167.65% 133.72% -153.87% - Horiz. % 17.59% 103.32% 75.36% 48.63% 18.17% -53.87% 100.00%
Tax -572 -1,597 -1,432 -569 -351 -1,494 -2,133 -60.51% QoQ % 64.18% -11.52% -151.67% -62.11% 76.51% 29.96% - Horiz. % 26.82% 74.87% 67.14% 26.68% 16.46% 70.04% 100.00%
NP 1,239 9,038 6,325 4,436 1,519 -7,039 8,160 -73.57% QoQ % -86.29% 42.89% 42.58% 192.03% 121.58% -186.26% - Horiz. % 15.18% 110.76% 77.51% 54.36% 18.62% -86.26% 100.00%
NP to SH 1,204 8,921 6,461 4,485 1,517 -7,004 2,702 -43.49% QoQ % -86.50% 38.07% 44.06% 195.65% 121.66% -359.22% - Horiz. % 44.56% 330.16% 239.12% 165.99% 56.14% -259.22% 100.00%
Tax Rate 31.58 % 15.02 % 18.46 % 11.37 % 18.77 % - % 20.72 % 34.65% QoQ % 110.25% -18.63% 62.36% -39.42% 0.00% 0.00% - Horiz. % 152.41% 72.49% 89.09% 54.87% 90.59% 0.00% 100.00%
Total Cost 26,775 72,792 54,269 38,499 20,274 81,996 64,350 -46.16% QoQ % -63.22% 34.13% 40.96% 89.89% -75.27% 27.42% - Horiz. % 41.61% 113.12% 84.33% 59.83% 31.51% 127.42% 100.00%
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13% QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% - Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13% QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% - Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
NOSH 333,003 324,102 322,815 320,830 319,233 292,402 292,395 9.62% QoQ % 2.75% 0.40% 0.62% 0.50% 9.18% 0.00% - Horiz. % 113.89% 110.84% 110.40% 109.72% 109.18% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
NP Margin 4.42 % 11.04 % 10.44 % 10.33 % 6.97 % -9.39 % 11.25 % -48.29% QoQ % -59.96% 5.75% 1.06% 48.21% 174.23% -183.47% - Horiz. % 39.29% 98.13% 92.80% 91.82% 61.96% -83.47% 100.00%
ROE 1.39 % 10.59 % 7.41 % 5.18 % 1.76 % -7.49 % 2.64 % -36.42% QoQ % -86.87% 42.91% 43.05% 194.32% 123.50% -383.71% - Horiz. % 52.65% 401.14% 280.68% 196.21% 66.67% -283.71% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 8.41 25.25 18.77 13.38 6.83 25.63 24.80 -53.40% QoQ % -66.69% 34.52% 40.28% 95.90% -73.35% 3.35% - Horiz. % 33.91% 101.81% 75.69% 53.95% 27.54% 103.35% 100.00%
EPS 0.36 2.75 2.00 1.40 0.48 -2.43 0.94 -49.22% QoQ % -86.91% 37.50% 42.86% 191.67% 119.75% -358.51% - Horiz. % 38.30% 292.55% 212.77% 148.94% 51.06% -258.51% 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 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 0.3500 -18.93% QoQ % 0.00% -3.70% 0.00% 0.00% -15.62% -8.57% - Horiz. % 74.29% 74.29% 77.14% 77.14% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,401 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 6.91 20.18 14.95 10.59 5.38 18.49 17.89 -48.91% QoQ % -65.76% 34.98% 41.17% 96.84% -70.90% 3.35% - Horiz. % 38.62% 112.80% 83.57% 59.20% 30.07% 103.35% 100.00%
EPS 0.30 2.20 1.59 1.11 0.37 -1.73 0.67 -43.29% QoQ % -86.36% 38.36% 43.24% 200.00% 121.39% -358.21% - Horiz. % 44.78% 328.36% 237.31% 165.67% 55.22% -258.21% 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 0.2136 0.2079 0.2150 0.2137 0.2126 0.2308 0.2524 -11.12% QoQ % 2.74% -3.30% 0.61% 0.52% -7.89% -8.56% - Horiz. % 84.63% 82.37% 85.18% 84.67% 84.23% 91.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 -
Price 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 0.3200 -
P/RPS 2.67 1.03 1.44 2.24 3.96 1.13 1.29 67.12% QoQ % 159.22% -28.47% -35.71% -43.43% 250.44% -12.40% - Horiz. % 206.98% 79.84% 111.63% 173.64% 306.98% 87.60% 100.00%
P/EPS 62.23 9.45 13.49 21.46 56.82 -12.11 34.63 51.25% QoQ % 558.52% -29.95% -37.14% -62.23% 569.20% -134.97% - Horiz. % 179.70% 27.29% 38.95% 61.97% 164.08% -34.97% 100.00%
EY 1.61 10.59 7.41 4.66 1.76 -8.26 2.89 -33.84% QoQ % -84.80% 42.91% 59.01% 164.77% 121.31% -385.81% - Horiz. % 55.71% 366.44% 256.40% 161.25% 60.90% -285.81% 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 0.87 1.00 1.00 1.11 1.00 0.91 0.91 -3.12% QoQ % -13.00% 0.00% -9.91% 11.00% 9.89% 0.00% - Horiz. % 95.60% 109.89% 109.89% 121.98% 109.89% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Date 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 -
Price 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 0.2900 -
P/RPS 4.28 1.01 1.39 1.87 4.69 0.94 1.17 149.84% QoQ % 323.76% -27.34% -25.67% -60.13% 398.94% -19.66% - Horiz. % 365.81% 86.32% 118.80% 159.83% 400.85% 80.34% 100.00%
P/EPS 99.57 9.26 12.99 17.88 67.34 -10.02 31.38 125.96% QoQ % 975.27% -28.71% -27.35% -73.45% 772.06% -131.93% - Horiz. % 317.30% 29.51% 41.40% 56.98% 214.60% -31.93% 100.00%
EY 1.00 10.79 7.70 5.59 1.49 -9.98 3.19 -55.91% QoQ % -90.73% 40.13% 37.75% 275.17% 114.93% -412.85% - Horiz. % 31.35% 338.24% 241.38% 175.24% 46.71% -312.85% 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 1.38 0.98 0.96 0.93 1.19 0.75 0.83 43.18% QoQ % 40.82% 2.08% 3.23% -21.85% 58.67% -9.64% - Horiz. % 166.27% 118.07% 115.66% 112.05% 143.37% 90.36% 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 
