[PERTAMA] QoQ Cumulative Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,236 94,722 58,468 29,305 217,496 185,586 157,699 -78.12% QoQ % -82.86% 62.01% 99.52% -86.53% 17.19% 17.68% - Horiz. % 10.30% 60.07% 37.08% 18.58% 137.92% 117.68% 100.00%
PBT -1,008 2,086 1,349 1,909 2,588 -2,790 -2,487 -45.32% QoQ % -148.32% 54.63% -29.33% -26.24% 192.76% -12.18% - Horiz. % 40.53% -83.88% -54.24% -76.76% -104.06% 112.18% 100.00%
Tax -72,856 -1,130 -585 -401 -2,467 -1,162 -1,123 1,526.96% QoQ % -6,347.43% -93.16% -45.89% 83.75% -112.31% -3.47% - Horiz. % 6,487.62% 100.62% 52.09% 35.71% 219.68% 103.47% 100.00%
NP -73,864 956 764 1,508 121 -3,952 -3,610 652.23% QoQ % -7,826.36% 25.13% -49.34% 1,146.28% 103.06% -9.47% - Horiz. % 2,046.09% -26.48% -21.16% -41.77% -3.35% 109.47% 100.00%
NP to SH -73,864 956 764 1,508 121 -3,952 -3,610 652.23% QoQ % -7,826.36% 25.13% -49.34% 1,146.28% 103.06% -9.47% - Horiz. % 2,046.09% -26.48% -21.16% -41.77% -3.35% 109.47% 100.00%
Tax Rate - % 54.17 % 43.37 % 21.01 % 95.32 % - % - % - QoQ % 0.00% 24.90% 106.43% -77.96% 0.00% 0.00% - Horiz. % 0.00% 56.83% 45.50% 22.04% 100.00% - -
Total Cost 90,100 93,766 57,704 27,797 217,375 189,538 161,309 -32.25% QoQ % -3.91% 62.49% 107.59% -87.21% 14.69% 17.50% - Horiz. % 55.86% 58.13% 35.77% 17.23% 134.76% 117.50% 100.00%
Net Worth 10,611,781 181,653 181,653 181,653 300,094 175,968 358,828 862.27% QoQ % 5,741.77% 0.00% 0.00% -39.47% 70.54% -50.96% - Horiz. % 2,957.34% 50.62% 50.62% 50.62% 83.63% 49.04% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 10,611,781 181,653 181,653 181,653 300,094 175,968 358,828 862.27% QoQ % 5,741.77% 0.00% 0.00% -39.47% 70.54% -50.96% - Horiz. % 2,957.34% 50.62% 50.62% 50.62% 83.63% 49.04% 100.00%
NOSH 394,783 394,899 394,899 394,899 652,379 703,875 780,061 -36.57% QoQ % -0.03% 0.00% 0.00% -39.47% -7.32% -9.77% - Horiz. % 50.61% 50.62% 50.62% 50.62% 83.63% 90.23% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -454.94 % 1.01 % 1.31 % 5.15 % 0.06 % -2.13 % -2.29 % 3,337.86% QoQ % -45,143.57% -22.90% -74.56% 8,483.33% 102.82% 6.99% - Horiz. % 19,866.38% -44.10% -57.21% -224.89% -2.62% 93.01% 100.00%
ROE -0.70 % 0.53 % 0.42 % 0.83 % 0.04 % -2.25 % -1.01 % -21.74% QoQ % -232.08% 26.19% -49.40% 1,975.00% 101.78% -122.77% - Horiz. % 69.31% -52.48% -41.58% -82.18% -3.96% 222.77% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.11 23.99 14.81 7.42 33.34 26.37 20.22 -65.53% QoQ % -82.87% 61.99% 99.60% -77.74% 26.43% 30.42% - Horiz. % 20.33% 118.64% 73.24% 36.70% 164.89% 130.42% 100.00%
EPS -18.71 0.24 0.19 0.38 0.02 -0.56 -0.46 1,090.76% QoQ % -7,895.83% 26.32% -50.00% 1,800.00% 103.57% -21.74% - Horiz. % 4,067.39% -52.17% -41.30% -82.61% -4.35% 121.74% 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 26.8800 0.4600 0.4600 0.4600 0.4600 0.2500 0.4600 1,417.11% QoQ % 5,743.48% 0.00% 0.00% 0.00% 84.00% -45.65% - Horiz. % 5,843.48% 100.00% 100.00% 100.00% 100.00% 54.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.75 21.86 13.49 6.76 50.19 42.82 36.39 -78.11% QoQ % -82.85% 62.05% 99.56% -86.53% 17.21% 17.67% - Horiz. % 10.31% 60.07% 37.07% 18.58% 137.92% 117.67% 100.00%
EPS -17.04 0.22 0.18 0.35 0.03 -0.91 -0.83 653.93% QoQ % -7,845.45% 22.22% -48.57% 1,066.67% 103.30% -9.64% - Horiz. % 2,053.01% -26.51% -21.69% -42.17% -3.61% 109.64% 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 24.4872 0.4192 0.4192 0.4192 0.6925 0.4061 0.8280 862.28% QoQ % 5,741.41% 0.00% 0.00% -39.47% 70.52% -50.95% - Horiz. % 2,957.39% 50.63% 50.63% 50.63% 83.64% 49.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2000 0.2700 0.2900 0.4000 0.2550 0.4600 0.6300 -
P/RPS 4.86 1.13 1.96 5.39 0.76 1.74 3.12 34.48% QoQ % 330.09% -42.35% -63.64% 609.21% -56.32% -44.23% - Horiz. % 155.77% 36.22% 62.82% 172.76% 24.36% 55.77% 100.00%
P/EPS -1.07 111.53 149.90 104.75 1,374.85 -81.93 -136.13 -96.08% QoQ % -100.96% -25.60% 43.10% -92.38% 1,778.08% 39.81% - Horiz. % 0.79% -81.93% -110.12% -76.95% -1,009.95% 60.19% 100.00%
EY -93.55 0.90 0.67 0.95 0.07 -1.22 -0.73 2,464.53% QoQ % -10,494.45% 34.33% -29.47% 1,257.14% 105.74% -67.12% - Horiz. % 12,815.07% -123.29% -91.78% -130.14% -9.59% 167.12% 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 0.01 0.59 0.63 0.87 0.55 1.84 1.37 -96.27% QoQ % -98.31% -6.35% -27.59% 58.18% -70.11% 34.31% - Horiz. % 0.73% 43.07% 45.99% 63.50% 40.15% 134.31% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 03/09/18 31/05/18 28/02/18 -
Price 0.2150 0.2400 0.2750 0.3000 0.2400 0.4400 0.5200 -
P/RPS 5.23 1.00 1.86 4.04 0.72 1.67 2.57 60.80% QoQ % 423.00% -46.24% -53.96% 461.11% -56.89% -35.02% - Horiz. % 203.50% 38.91% 72.37% 157.20% 28.02% 64.98% 100.00%
P/EPS -1.15 99.14 142.14 78.56 1,293.97 -78.37 -112.36 -95.33% QoQ % -101.16% -30.25% 80.93% -93.93% 1,751.10% 30.25% - Horiz. % 1.02% -88.23% -126.50% -69.92% -1,151.63% 69.75% 100.00%
EY -87.02 1.01 0.70 1.27 0.08 -1.28 -0.89 2,040.25% QoQ % -8,715.84% 44.29% -44.88% 1,487.50% 106.25% -43.82% - Horiz. % 9,777.53% -113.48% -78.65% -142.70% -8.99% 143.82% 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 0.01 0.52 0.60 0.65 0.52 1.76 1.13 -95.76% QoQ % -98.08% -13.33% -7.69% 25.00% -70.45% 55.75% - Horiz. % 0.88% 46.02% 53.10% 57.52% 46.02% 155.75% 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
Sinotop-FYE2019 Q1 Results (Final).pdf 
