[OCR] QoQ Quarter Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,806 3,921 28,014 21,236 17,659 21,142 21,793 -26.18% QoQ % 252.10% -86.00% 31.92% 20.26% -16.47% -2.99% - Horiz. % 63.35% 17.99% 128.55% 97.44% 81.03% 97.01% 100.00%
PBT -721 -2,019 1,811 2,878 2,752 3,135 1,870 - QoQ % 64.29% -211.49% -37.07% 4.58% -12.22% 67.65% - Horiz. % -38.56% -107.97% 96.84% 153.90% 147.17% 167.65% 100.00%
Tax -162 278 -572 -165 -863 -218 -351 -40.19% QoQ % -158.27% 148.60% -246.67% 80.88% -295.87% 37.89% - Horiz. % 46.15% -79.20% 162.96% 47.01% 245.87% 62.11% 100.00%
NP -883 -1,741 1,239 2,713 1,889 2,917 1,519 - QoQ % 49.28% -240.52% -54.33% 43.62% -35.24% 92.03% - Horiz. % -58.13% -114.61% 81.57% 178.60% 124.36% 192.03% 100.00%
NP to SH -948 -1,723 1,204 2,460 1,976 2,968 1,517 - QoQ % 44.98% -243.11% -51.06% 24.49% -33.42% 95.65% - Horiz. % -62.49% -113.58% 79.37% 162.16% 130.26% 195.65% 100.00%
Tax Rate - % - % 31.58 % 5.73 % 31.36 % 6.95 % 18.77 % - QoQ % 0.00% 0.00% 451.13% -81.73% 351.22% -62.97% - Horiz. % 0.00% 0.00% 168.25% 30.53% 167.08% 37.03% 100.00%
Total Cost 14,689 5,662 26,775 18,523 15,770 18,225 20,274 -19.28% QoQ % 159.43% -78.85% 44.55% 17.46% -13.47% -10.11% - Horiz. % 72.45% 27.93% 132.07% 91.36% 77.78% 89.89% 100.00%
Net Worth 119,596 81,207 86,580 84,266 87,160 86,624 86,192 24.33% QoQ % 47.27% -6.21% 2.75% -3.32% 0.62% 0.50% - Horiz. % 138.75% 94.22% 100.45% 97.77% 101.12% 100.50% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 119,596 81,207 86,580 84,266 87,160 86,624 86,192 24.33% QoQ % 47.27% -6.21% 2.75% -3.32% 0.62% 0.50% - Horiz. % 138.75% 94.22% 100.45% 97.77% 101.12% 100.50% 100.00%
NOSH 351,755 338,364 333,003 324,102 322,815 320,830 319,233 6.66% QoQ % 3.96% 1.61% 2.75% 0.40% 0.62% 0.50% - Horiz. % 110.19% 105.99% 104.31% 101.53% 101.12% 100.50% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -6.40 % -44.40 % 4.42 % 12.78 % 10.70 % 13.80 % 6.97 % - QoQ % 85.59% -1,104.52% -65.41% 19.44% -22.46% 97.99% - Horiz. % -91.82% -637.02% 63.41% 183.36% 153.52% 197.99% 100.00%
ROE -0.79 % -2.12 % 1.39 % 2.92 % 2.27 % 3.43 % 1.76 % - QoQ % 62.74% -252.52% -52.40% 28.63% -33.82% 94.89% - Horiz. % -44.89% -120.45% 78.98% 165.91% 128.98% 194.89% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.92 1.16 8.41 6.55 5.47 6.59 6.83 -30.87% QoQ % 237.93% -86.21% 28.40% 19.74% -17.00% -3.51% - Horiz. % 57.39% 16.98% 123.13% 95.90% 80.09% 96.49% 100.00%
EPS -0.27 -0.51 0.36 0.76 0.61 0.93 0.48 - QoQ % 47.06% -241.67% -52.63% 24.59% -34.41% 93.75% - Horiz. % -56.25% -106.25% 75.00% 158.33% 127.08% 193.75% 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 0.3400 0.2400 0.2600 0.2600 0.2700 0.2700 0.2700 16.56% QoQ % 41.67% -7.69% 0.00% -3.70% 0.00% 0.00% - Horiz. % 125.93% 88.89% 96.30% 96.30% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.02 0.86 6.13 4.65 3.87 4.63 4.77 -26.21% QoQ % 251.16% -85.97% 31.83% 20.16% -16.41% -2.94% - Horiz. % 63.31% 18.03% 128.51% 97.48% 81.13% 97.06% 100.00%
EPS -0.21 -0.38 0.26 0.54 0.43 0.65 0.33 - QoQ % 44.74% -246.15% -51.85% 25.58% -33.85% 96.97% - Horiz. % -63.64% -115.15% 78.79% 163.64% 130.30% 196.97% 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 0.2618 0.1778 0.1895 0.1845 0.1908 0.1896 0.1887 24.32% QoQ % 47.24% -6.17% 2.71% -3.30% 0.63% 0.48% - Horiz. % 138.74% 94.22% 100.42% 97.77% 101.11% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.2400 0.3750 0.2250 0.2600 0.2700 0.3000 0.2700 -
P/RPS 6.11 32.36 2.67 3.97 4.94 4.55 3.96 33.42% QoQ % -81.12% 1,111.98% -32.75% -19.64% 8.57% 14.90% - Horiz. % 154.29% 817.17% 67.42% 100.25% 124.75% 114.90% 100.00%
P/EPS -89.05 -73.64 62.23 34.25 44.11 32.43 56.82 - QoQ % -20.93% -218.34% 81.69% -22.35% 36.02% -42.93% - Horiz. % -156.72% -129.60% 109.52% 60.28% 77.63% 57.07% 100.00%
EY -1.12 -1.36 1.61 2.92 2.27 3.08 1.76 - QoQ % 17.65% -184.47% -44.86% 28.63% -26.30% 75.00% - Horiz. % -63.64% -77.27% 91.48% 165.91% 128.98% 175.00% 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 0.71 1.56 0.87 1.00 1.00 1.11 1.00 -20.36% QoQ % -54.49% 79.31% -13.00% 0.00% -9.91% 11.00% - Horiz. % 71.00% 156.00% 87.00% 100.00% 100.00% 111.00% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 26/08/20 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 -
Price 0.2500 0.2750 0.3600 0.2550 0.2600 0.2500 0.3200 -
P/RPS 6.37 23.73 4.28 3.89 4.75 3.79 4.69 22.58% QoQ % -73.16% 454.44% 10.03% -18.11% 25.33% -19.19% - Horiz. % 135.82% 505.97% 91.26% 82.94% 101.28% 80.81% 100.00%
P/EPS -92.76 -54.00 99.57 33.60 42.48 27.02 67.34 - QoQ % -71.78% -154.23% 196.34% -20.90% 57.22% -59.88% - Horiz. % -137.75% -80.19% 147.86% 49.90% 63.08% 40.12% 100.00%
EY -1.08 -1.85 1.00 2.98 2.35 3.70 1.49 - QoQ % 41.62% -285.00% -66.44% 26.81% -36.49% 148.32% - Horiz. % -72.48% -124.16% 67.11% 200.00% 157.72% 248.32% 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 0.74 1.15 1.38 0.98 0.96 0.93 1.19 -27.08% QoQ % -35.65% -16.67% 40.82% 2.08% 3.23% -21.85% - Horiz. % 62.18% 96.64% 115.97% 82.35% 80.67% 78.15% 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
QR OCR 4Q2019.pdf 
