[CLOUD] QoQ Quarter Result on 2019-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Revenue 33,598 40,594 26,008 32,861 30,275 49,878 27,397 7.03% QoQ % -17.23% 56.08% -20.85% 8.54% -39.30% 82.06% - Horiz. % 122.63% 148.17% 94.93% 119.94% 110.50% 182.06% 100.00%
PBT 2,842 1,512 1,789 5,679 193 4,985 155 163.46% QoQ % 87.96% -15.48% -68.50% 2,842.49% -96.13% 3,116.13% - Horiz. % 1,833.55% 975.48% 1,154.19% 3,663.87% 124.52% 3,216.13% 100.00%
Tax -590 271 -782 -604 -61 108 -20 208.67% QoQ % -317.71% 134.65% -29.47% -890.16% -156.48% 640.00% - Horiz. % 2,950.00% -1,355.00% 3,910.00% 3,020.00% 305.00% -540.00% 100.00%
NP 2,252 1,783 1,007 5,075 132 5,093 135 155.29% QoQ % 26.30% 77.06% -80.16% 3,744.70% -97.41% 3,672.59% - Horiz. % 1,668.15% 1,320.74% 745.93% 3,759.26% 97.78% 3,772.59% 100.00%
NP to SH 2,252 1,783 1,007 5,075 132 5,093 135 155.29% QoQ % 26.30% 77.06% -80.16% 3,744.70% -97.41% 3,672.59% - Horiz. % 1,668.15% 1,320.74% 745.93% 3,759.26% 97.78% 3,772.59% 100.00%
Tax Rate 20.76 % -17.92 % 43.71 % 10.64 % 31.61 % -2.17 % 12.90 % 17.17% QoQ % 215.85% -141.00% 310.81% -66.34% 1,556.68% -116.82% - Horiz. % 160.93% -138.91% 338.84% 82.48% 245.04% -16.82% 100.00%
Total Cost 31,346 38,811 25,001 27,786 30,143 44,785 27,262 4.76% QoQ % -19.23% 55.24% -10.02% -7.82% -32.69% 64.28% - Horiz. % 114.98% 142.36% 91.71% 101.92% 110.57% 164.28% 100.00%
Net Worth 75,887 70,318 66,495 62,089 54,277 41,244 35,201 29.15% QoQ % 7.92% 5.75% 7.10% 14.39% 31.60% 17.16% - Horiz. % 215.58% 199.76% 188.90% 176.38% 154.19% 117.16% 100.00%
Dividend 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 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 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Net Worth 75,887 70,318 66,495 62,089 54,277 41,244 35,201 29.15% QoQ % 7.92% 5.75% 7.10% 14.39% 31.60% 17.16% - Horiz. % 215.58% 199.76% 188.90% 176.38% 154.19% 117.16% 100.00%
NOSH 831,188 831,188 831,188 831,188 794,690 775,267 725,814 4.62% QoQ % 0.00% 0.00% 0.00% 4.59% 2.51% 6.81% - Horiz. % 114.52% 114.52% 114.52% 114.52% 109.49% 106.81% 100.00%
Ratio Analysis 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
NP Margin 6.70 % 4.39 % 3.87 % 15.44 % 0.44 % 10.21 % 0.49 % 138.94% QoQ % 52.62% 13.44% -74.94% 3,409.09% -95.69% 1,983.67% - Horiz. % 1,367.35% 895.92% 789.80% 3,151.02% 89.80% 2,083.67% 100.00%
ROE 2.97 % 2.54 % 1.51 % 8.17 % 0.24 % 12.35 % 0.38 % 98.33% QoQ % 16.93% 68.21% -81.52% 3,304.17% -98.06% 3,150.00% - Horiz. % 781.58% 668.42% 397.37% 2,150.00% 63.16% 3,250.00% 100.00%
Per Share 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
RPS 4.04 4.88 3.13 3.95 3.81 6.43 3.77 2.33% QoQ % -17.21% 55.91% -20.76% 3.67% -40.75% 70.56% - Horiz. % 107.16% 129.44% 83.02% 104.77% 101.06% 170.56% 100.00%
EPS 0.27 0.21 0.12 0.61 0.02 0.66 0.02 137.92% QoQ % 28.57% 75.00% -80.33% 2,950.00% -96.97% 3,200.00% - Horiz. % 1,350.00% 1,050.00% 600.00% 3,050.00% 100.00% 3,300.00% 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 0.0913 0.0846 0.0800 0.0747 0.0683 0.0532 0.0485 23.45% QoQ % 7.92% 5.75% 7.10% 9.37% 28.38% 9.69% - Horiz. % 188.25% 174.43% 164.95% 154.02% 140.82% 109.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 831,188 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
RPS 4.04 4.88 3.13 3.95 3.64 6.00 3.30 6.97% QoQ % -17.21% 55.91% -20.76% 8.52% -39.33% 81.82% - Horiz. % 122.42% 147.88% 94.85% 119.70% 110.30% 181.82% 100.00%
EPS 0.27 0.21 0.12 0.61 0.02 0.61 0.02 137.92% QoQ % 28.57% 75.00% -80.33% 2,950.00% -96.72% 2,950.00% - Horiz. % 1,350.00% 1,050.00% 600.00% 3,050.00% 100.00% 3,050.00% 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 0.0913 0.0846 0.0800 0.0747 0.0653 0.0496 0.0424 29.10% QoQ % 7.92% 5.75% 7.10% 14.40% 31.65% 16.98% - Horiz. % 215.33% 199.53% 188.68% 176.18% 154.01% 116.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Date 30/09/20 31/03/20 30/09/19 29/03/19 28/09/18 30/03/18 25/09/17 -
Price 0.0850 0.0950 0.2900 0.3000 0.2500 0.3500 0.0000 -
P/RPS 2.10 1.95 9.27 7.59 6.56 5.44 0.00 - QoQ % 7.69% -78.96% 22.13% 15.70% 20.59% 0.00% - Horiz. % 38.60% 35.85% 170.40% 139.52% 120.59% 100.00% -
P/EPS 31.37 44.29 239.37 49.13 1,505.09 53.28 0.00 - QoQ % -29.17% -81.50% 387.22% -96.74% 2,724.87% 0.00% - Horiz. % 58.88% 83.13% 449.27% 92.21% 2,824.87% 100.00% -
EY 3.19 2.26 0.42 2.04 0.07 1.88 0.00 - QoQ % 41.15% 438.10% -79.41% 2,814.29% -96.28% 0.00% - Horiz. % 169.68% 120.21% 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 0.93 1.12 3.63 4.02 3.66 6.58 0.00 - QoQ % -16.96% -69.15% -9.70% 9.84% -44.38% 0.00% - Horiz. % 14.13% 17.02% 55.17% 61.09% 55.62% 100.00% -
Price Multiplier on Announcement Date 30/09/20 31/03/20 30/09/19 31/03/19 30/09/18 31/03/18 30/09/17 CAGR
Date 30/11/20 30/06/20 19/11/19 31/05/19 30/11/18 31/05/18 08/12/17 -
Price 0.0850 0.1000 0.1750 0.3000 0.2500 0.3500 0.2100 -
P/RPS 2.10 2.05 5.59 7.59 6.56 5.44 5.56 -27.69% QoQ % 2.44% -63.33% -26.35% 15.70% 20.59% -2.16% - Horiz. % 37.77% 36.87% 100.54% 136.51% 117.99% 97.84% 100.00%
P/EPS 31.37 46.62 144.45 49.13 1,505.09 53.28 1,129.04 -69.68% QoQ % -32.71% -67.73% 194.02% -96.74% 2,724.87% -95.28% - Horiz. % 2.78% 4.13% 12.79% 4.35% 133.31% 4.72% 100.00%
EY 3.19 2.15 0.69 2.04 0.07 1.88 0.09 228.13% QoQ % 48.37% 211.59% -66.18% 2,814.29% -96.28% 1,988.89% - Horiz. % 3,544.44% 2,388.89% 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 0.93 1.18 2.19 4.02 3.66 6.58 4.33 -40.09% QoQ % -21.19% -46.12% -45.52% 9.84% -44.38% 51.96% - Horiz. % 21.48% 27.25% 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 
