[CLOUD] QoQ Quarter Result on 2019-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
Revenue 26,008 32,861 30,275 49,878 27,397 49,478 20,114 8.94% QoQ % -20.85% 8.54% -39.30% 82.06% -44.63% 145.99% - Horiz. % 129.30% 163.37% 150.52% 247.98% 136.21% 245.99% 100.00%
PBT 1,789 5,679 193 4,985 155 9,078 -3,761 - QoQ % -68.50% 2,842.49% -96.13% 3,116.13% -98.29% 341.37% - Horiz. % -47.57% -151.00% -5.13% -132.54% -4.12% -241.37% 100.00%
Tax -782 -604 -61 108 -20 -135 43 - QoQ % -29.47% -890.16% -156.48% 640.00% 85.19% -413.95% - Horiz. % -1,818.60% -1,404.65% -141.86% 251.16% -46.51% -313.95% 100.00%
NP 1,007 5,075 132 5,093 135 8,943 -3,718 - QoQ % -80.16% 3,744.70% -97.41% 3,672.59% -98.49% 340.53% - Horiz. % -27.08% -136.50% -3.55% -136.98% -3.63% -240.53% 100.00%
NP to SH 1,007 5,075 132 5,093 135 8,943 -3,718 - QoQ % -80.16% 3,744.70% -97.41% 3,672.59% -98.49% 340.53% - Horiz. % -27.08% -136.50% -3.55% -136.98% -3.63% -240.53% 100.00%
Tax Rate 43.71 % 10.64 % 31.61 % -2.17 % 12.90 % 1.49 % - % - QoQ % 310.81% -66.34% 1,556.68% -116.82% 765.77% 0.00% - Horiz. % 2,933.56% 714.09% 2,121.48% -145.64% 865.77% 100.00% -
Total Cost 25,001 27,786 30,143 44,785 27,262 40,535 23,832 1.61% QoQ % -10.02% -7.82% -32.69% 64.28% -32.74% 70.09% - Horiz. % 104.91% 116.59% 126.48% 187.92% 114.39% 170.09% 100.00%
Net Worth 66,495 62,089 54,277 41,244 35,201 30,755 - - QoQ % 7.10% 14.39% 31.60% 17.16% 14.46% 0.00% - Horiz. % 216.21% 201.88% 176.48% 134.10% 114.46% 100.00% -
Dividend 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 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 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
Net Worth 66,495 62,089 54,277 41,244 35,201 30,755 - - QoQ % 7.10% 14.39% 31.60% 17.16% 14.46% 0.00% - Horiz. % 216.21% 201.88% 176.48% 134.10% 114.46% 100.00% -
NOSH 831,188 831,188 794,690 775,267 725,814 727,073 729,019 4.47% QoQ % 0.00% 4.59% 2.51% 6.81% -0.17% -0.27% - Horiz. % 114.01% 114.01% 109.01% 106.34% 99.56% 99.73% 100.00%
Ratio Analysis 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
NP Margin 3.87 % 15.44 % 0.44 % 10.21 % 0.49 % 18.07 % -18.48 % - QoQ % -74.94% 3,409.09% -95.69% 1,983.67% -97.29% 197.78% - Horiz. % -20.94% -83.55% -2.38% -55.25% -2.65% -97.78% 100.00%
ROE 1.51 % 8.17 % 0.24 % 12.35 % 0.38 % 29.08 % - % - QoQ % -81.52% 3,304.17% -98.06% 3,150.00% -98.69% 0.00% - Horiz. % 5.19% 28.09% 0.83% 42.47% 1.31% 100.00% -
Per Share 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
RPS 3.13 3.95 3.81 6.43 3.77 6.81 2.76 4.28% QoQ % -20.76% 3.67% -40.75% 70.56% -44.64% 146.74% - Horiz. % 113.41% 143.12% 138.04% 232.97% 136.59% 246.74% 100.00%
EPS 0.12 0.61 0.02 0.66 0.02 1.23 -0.51 - QoQ % -80.33% 2,950.00% -96.97% 3,200.00% -98.37% 341.18% - Horiz. % -23.53% -119.61% -3.92% -129.41% -3.92% -241.18% 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 0.0800 0.0747 0.0683 0.0532 0.0485 0.0423 - - QoQ % 7.10% 9.37% 28.38% 9.69% 14.66% 0.00% - Horiz. % 189.13% 176.60% 161.47% 125.77% 114.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 831,188 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
RPS 3.13 3.95 3.64 6.00 3.30 5.95 2.42 8.95% QoQ % -20.76% 8.52% -39.33% 81.82% -44.54% 145.87% - Horiz. % 129.34% 163.22% 150.41% 247.93% 136.36% 245.87% 100.00%
EPS 0.12 0.61 0.02 0.61 0.02 1.08 -0.45 - QoQ % -80.33% 2,950.00% -96.72% 2,950.00% -98.15% 340.00% - Horiz. % -26.67% -135.56% -4.44% -135.56% -4.44% -240.00% 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 0.0800 0.0747 0.0653 0.0496 0.0424 0.0370 - - QoQ % 7.10% 14.40% 31.65% 16.98% 14.59% 0.00% - Horiz. % 216.22% 201.89% 176.49% 134.05% 114.59% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
Date 30/09/19 29/03/19 28/09/18 30/03/18 25/09/17 - - -
Price 0.2900 0.3000 0.2500 0.3500 0.0000 0.0000 0.0000 -
P/RPS 9.27 7.59 6.56 5.44 0.00 0.00 0.00 - QoQ % 22.13% 15.70% 20.59% 0.00% 0.00% 0.00% - Horiz. % 170.40% 139.52% 120.59% 100.00% - - -
P/EPS 239.37 49.13 1,505.09 53.28 0.00 0.00 0.00 - QoQ % 387.22% -96.74% 2,724.87% 0.00% 0.00% 0.00% - Horiz. % 449.27% 92.21% 2,824.87% 100.00% - - -
EY 0.42 2.04 0.07 1.88 0.00 0.00 0.00 - QoQ % -79.41% 2,814.29% -96.28% 0.00% 0.00% 0.00% - Horiz. % 22.34% 108.51% 3.72% 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 3.63 4.02 3.66 6.58 0.00 0.00 0.00 - QoQ % -9.70% 9.84% -44.38% 0.00% 0.00% 0.00% - Horiz. % 55.17% 61.09% 55.62% 100.00% - - -
Price Multiplier on Announcement Date 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 31/03/17 30/09/16 CAGR
Date 19/11/19 31/05/19 30/11/18 31/05/18 08/12/17 - - -
Price 0.1750 0.3000 0.2500 0.3500 0.2100 0.0000 0.0000 -
P/RPS 5.59 7.59 6.56 5.44 5.56 0.00 0.00 - QoQ % -26.35% 15.70% 20.59% -2.16% 0.00% 0.00% - Horiz. % 100.54% 136.51% 117.99% 97.84% 100.00% - -
P/EPS 144.45 49.13 1,505.09 53.28 1,129.04 0.00 0.00 - QoQ % 194.02% -96.74% 2,724.87% -95.28% 0.00% 0.00% - Horiz. % 12.79% 4.35% 133.31% 4.72% 100.00% - -
EY 0.69 2.04 0.07 1.88 0.09 0.00 0.00 - QoQ % -66.18% 2,814.29% -96.28% 1,988.89% 0.00% 0.00% - Horiz. % 766.67% 2,266.67% 77.78% 2,088.89% 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 2.19 4.02 3.66 6.58 4.33 0.00 0.00 - QoQ % -45.52% 9.84% -44.38% 51.96% 0.00% 0.00% - Horiz. % 50.58% 92.84% 84.53% 151.96% 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
Cloudaron - 2HFY2019.pdf 
