[FINTEC] QoQ Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 41,443 6,235 4,160 339 9,689 518 5,477 285.90% QoQ % 564.68% 49.88% 1,127.14% -96.50% 1,770.46% -90.54% - Horiz. % 756.67% 113.84% 75.95% 6.19% 176.90% 9.46% 100.00%
PBT 151,008 54,030 76,491 71,693 24,469 -13,178 -7,259 - QoQ % 179.49% -29.36% 6.69% 193.00% 285.68% -81.54% - Horiz. % -2,080.29% -744.32% -1,053.74% -987.64% -337.09% 181.54% 100.00%
Tax 0 0 0 0 0 0 -6 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 151,008 54,030 76,491 71,693 24,469 -13,178 -7,265 - QoQ % 179.49% -29.36% 6.69% 193.00% 285.68% -81.39% - Horiz. % -2,078.57% -743.70% -1,052.87% -986.83% -336.81% 181.39% 100.00%
NP to SH 151,009 54,034 76,492 71,695 24,471 -13,152 -7,262 - QoQ % 179.47% -29.36% 6.69% 192.98% 286.06% -81.11% - Horiz. % -2,079.44% -744.07% -1,053.32% -987.26% -336.97% 181.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -109,565 -47,795 -72,331 -71,354 -14,780 13,696 12,742 - QoQ % -129.24% 33.92% -1.37% -382.77% -207.91% 7.49% - Horiz. % -859.87% -375.10% -567.66% -559.99% -115.99% 107.49% 100.00%
Net Worth 504,135 334,404 281,873 204,279 175,414 130,889 141,160 133.83% QoQ % 50.76% 18.64% 37.98% 16.45% 34.02% -7.28% - Horiz. % 357.14% 236.90% 199.68% 144.71% 124.27% 92.72% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 504,135 334,404 281,873 204,279 175,414 130,889 141,160 133.83% QoQ % 50.76% 18.64% 37.98% 16.45% 34.02% -7.28% - Horiz. % 357.14% 236.90% 199.68% 144.71% 124.27% 92.72% 100.00%
NOSH 908,516 651,734 645,907 525,815 611,414 530,562 526,719 43.87% QoQ % 39.40% 0.90% 22.84% -14.00% 15.24% 0.73% - Horiz. % 172.49% 123.73% 122.63% 99.83% 116.08% 100.73% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 364.38 % 866.56 % 1,838.73 % 21,148.38 % 252.54 % -2,544.02 % -132.65 % - QoQ % -57.95% -52.87% -91.31% 8,274.27% 109.93% -1,817.84% - Horiz. % -274.69% -653.27% -1,386.15% -15,943.00% -190.38% 1,917.84% 100.00%
ROE 29.95 % 16.16 % 27.14 % 35.10 % 13.95 % -10.05 % -5.14 % - QoQ % 85.33% -40.46% -22.68% 151.61% 238.81% -95.53% - Horiz. % -582.68% -314.40% -528.02% -682.88% -271.40% 195.53% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.56 0.96 0.64 0.06 1.58 0.10 1.04 168.13% QoQ % 375.00% 50.00% 966.67% -96.20% 1,480.00% -90.38% - Horiz. % 438.46% 92.31% 61.54% 5.77% 151.92% 9.62% 100.00%
EPS 16.66 8.29 11.84 13.64 4.00 -2.48 -1.38 - QoQ % 100.97% -29.98% -13.20% 241.00% 261.29% -79.71% - Horiz. % -1,207.25% -600.72% -857.97% -988.41% -289.86% 179.71% 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 0.5549 0.5131 0.4364 0.3885 0.2869 0.2467 0.2680 62.52% QoQ % 8.15% 17.58% 12.33% 35.41% 16.30% -7.95% - Horiz. % 207.05% 191.46% 162.84% 144.96% 107.05% 92.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,410,781 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.94 0.44 0.29 0.02 0.69 0.04 0.39 284.94% QoQ % 568.18% 51.72% 1,350.00% -97.10% 1,625.00% -89.74% - Horiz. % 753.85% 112.82% 74.36% 5.13% 176.92% 10.26% 100.00%
EPS 10.70 3.83 5.42 5.08 1.73 -0.93 -0.51 - QoQ % 179.37% -29.34% 6.69% 193.64% 286.02% -82.35% - Horiz. % -2,098.04% -750.98% -1,062.75% -996.08% -339.22% 182.35% 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 0.3573 0.2370 0.1998 0.1448 0.1243 0.0928 0.1001 133.74% QoQ % 50.76% 18.62% 37.98% 16.49% 33.94% -7.29% - Horiz. % 356.94% 236.76% 199.60% 144.66% 124.18% 92.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.0600 0.0300 0.0550 0.0450 0.0450 0.0550 0.0650 -
P/RPS 1.32 3.14 8.54 69.80 2.84 56.33 6.25 -64.57% QoQ % -57.96% -63.23% -87.77% 2,357.75% -94.96% 801.28% - Horiz. % 21.12% 50.24% 136.64% 1,116.80% 45.44% 901.28% 100.00%
P/EPS 0.36 0.36 0.46 0.33 1.12 -2.22 -4.71 - QoQ % 0.00% -21.74% 39.39% -70.54% 150.45% 52.87% - Horiz. % -7.64% -7.64% -9.77% -7.01% -23.78% 47.13% 100.00%
EY 277.03 276.36 215.32 303.00 88.94 -45.07 -21.21 - QoQ % 0.24% 28.35% -28.94% 240.68% 297.34% -112.49% - Horiz. % -1,306.13% -1,302.97% -1,015.18% -1,428.57% -419.33% 212.49% 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 0.11 0.06 0.13 0.12 0.16 0.22 0.24 -40.58% QoQ % 83.33% -53.85% 8.33% -25.00% -27.27% -8.33% - Horiz. % 45.83% 25.00% 54.17% 50.00% 66.67% 91.67% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 25/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.1600 0.0600 0.0450 0.0600 0.0550 0.0400 0.0500 -
P/RPS 3.51 6.27 6.99 93.06 3.47 40.97 4.81 -18.96% QoQ % -44.02% -10.30% -92.49% 2,581.84% -91.53% 751.77% - Horiz. % 72.97% 130.35% 145.32% 1,934.72% 72.14% 851.77% 100.00%
P/EPS 0.96 0.72 0.38 0.44 1.37 -1.61 -3.63 - QoQ % 33.33% 89.47% -13.64% -67.88% 185.09% 55.65% - Horiz. % -26.45% -19.83% -10.47% -12.12% -37.74% 44.35% 100.00%
EY 103.88 138.18 263.17 227.25 72.77 -61.97 -27.57 - QoQ % -24.82% -47.49% 15.81% 212.29% 217.43% -124.77% - Horiz. % -376.79% -501.20% -954.55% -824.27% -263.95% 224.77% 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 0.29 0.12 0.10 0.15 0.19 0.16 0.19 32.60% QoQ % 141.67% 20.00% -33.33% -21.05% 18.75% -15.79% - Horiz. % 152.63% 63.16% 52.63% 78.95% 100.00% 84.21% 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
FINTEC - 1Q2021 Financial Results.pdf 
