[OCR] QoQ Quarter Result on 2018-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Revenue 0 11,970 0 21,362 0 21,519 24,609 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.56% - Horiz. % 0.00% 48.64% 0.00% 86.81% 0.00% 87.44% 100.00%
PBT 0 896 0 1,524 0 2,530 1,784 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 41.82% - Horiz. % 0.00% 50.22% 0.00% 85.43% 0.00% 141.82% 100.00%
Tax 0 858 0 -603 0 -363 -1,413 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 74.31% - Horiz. % -0.00% -60.72% -0.00% 42.68% -0.00% 25.69% 100.00%
NP 0 1,754 0 921 0 2,167 371 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 484.10% - Horiz. % 0.00% 472.78% 0.00% 248.25% 0.00% 584.10% 100.00%
NP to SH 0 1,145 0 -745 0 1,062 1,378 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -22.93% - Horiz. % 0.00% 83.09% 0.00% -54.06% 0.00% 77.07% 100.00%
Tax Rate - % -95.76 % - % 39.57 % - % 14.35 % 79.20 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -81.88% - Horiz. % 0.00% -120.91% 0.00% 49.96% 0.00% 18.12% 100.00%
Total Cost 0 10,216 0 20,441 0 19,352 24,238 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.16% - Horiz. % 0.00% 42.15% 0.00% 84.33% 0.00% 79.84% 100.00%
Net Worth - 96,507 - 95,102 98,800 90,789 89,449 - QoQ % 0.00% 0.00% 0.00% -3.74% 8.82% 1.50% - Horiz. % 0.00% 107.89% 0.00% 106.32% 110.45% 101.50% 100.00%
Dividend 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 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 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Net Worth - 96,507 - 95,102 98,800 90,789 89,449 - QoQ % 0.00% 0.00% 0.00% -3.74% 8.82% 1.50% - Horiz. % 0.00% 107.89% 0.00% 106.32% 110.45% 101.50% 100.00%
NOSH 283,847 283,847 279,712 279,712 267,029 267,029 241,754 19.17% QoQ % 0.00% 1.48% 0.00% 4.75% 0.00% 10.45% - Horiz. % 117.41% 117.41% 115.70% 115.70% 110.45% 110.45% 100.00%
Ratio Analysis 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
NP Margin - % 14.65 % - % 4.31 % - % 10.07 % 1.51 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 566.89% - Horiz. % 0.00% 970.20% 0.00% 285.43% 0.00% 666.89% 100.00%
ROE - % 1.19 % - % -0.78 % - % 1.17 % 1.54 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.03% - Horiz. % 0.00% 77.27% 0.00% -50.65% 0.00% 75.97% 100.00%
Per Share 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
RPS - 4.22 - 7.64 - 8.06 10.18 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -20.83% - Horiz. % 0.00% 41.45% 0.00% 75.05% 0.00% 79.17% 100.00%
EPS 0.00 0.40 0.00 -0.27 0.00 0.40 0.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -29.82% - Horiz. % 0.00% 70.18% 0.00% -47.37% 0.00% 70.18% 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 - 0.3400 - 0.3400 0.3700 0.3400 0.3700 - QoQ % 0.00% 0.00% 0.00% -8.11% 8.82% -8.11% - Horiz. % 0.00% 91.89% 0.00% 91.89% 100.00% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,915 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
RPS - 3.65 - 6.51 - 6.56 7.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -12.53% - Horiz. % 0.00% 48.67% 0.00% 86.80% 0.00% 87.47% 100.00%
EPS 0.00 0.35 0.00 -0.23 0.00 0.32 0.42 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -23.81% - Horiz. % 0.00% 83.33% 0.00% -54.76% 0.00% 76.19% 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 - 0.2943 - 0.2900 0.3013 0.2769 0.2728 - QoQ % 0.00% 0.00% 0.00% -3.75% 8.81% 1.50% - Horiz. % 0.00% 107.88% 0.00% 106.30% 110.45% 101.50% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Date 29/06/18 30/04/18 30/03/18 30/01/18 29/12/17 31/10/17 31/07/17 -
Price 0.3500 0.4050 0.4500 0.5250 0.5550 0.5500 0.5700 -
P/RPS 0.00 9.60 0.00 6.87 0.00 6.82 5.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21.79% - Horiz. % 0.00% 171.43% 0.00% 122.68% 0.00% 121.79% 100.00%
P/EPS 0.00 100.40 0.00 -197.11 0.00 138.29 100.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 38.29% - Horiz. % 0.00% 100.40% 0.00% -197.11% 0.00% 138.29% 100.00%
EY 0.00 1.00 0.00 -0.51 0.00 0.72 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -28.00% - Horiz. % 0.00% 100.00% 0.00% -51.00% 0.00% 72.00% 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 0.00 1.19 0.00 1.54 1.50 1.62 1.54 - QoQ % 0.00% 0.00% 0.00% 2.67% -7.41% 5.19% - Horiz. % 0.00% 77.27% 0.00% 100.00% 97.40% 105.19% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/04/18 31/03/18 31/01/18 31/12/17 31/10/17 31/07/17 CAGR
Date - 27/06/18 - 28/03/18 - 13/12/17 28/09/17 -
Price 0.0000 0.3550 0.0000 0.5000 0.0000 0.5250 0.5700 -
P/RPS 0.00 8.42 0.00 6.55 0.00 6.51 5.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.25% - Horiz. % 0.00% 150.36% 0.00% 116.96% 0.00% 116.25% 100.00%
P/EPS 0.00 88.00 0.00 -187.73 0.00 132.01 100.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 32.01% - Horiz. % 0.00% 88.00% 0.00% -187.73% 0.00% 132.01% 100.00%
EY 0.00 1.14 0.00 -0.53 0.00 0.76 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.00% - Horiz. % 0.00% 114.00% 0.00% -53.00% 0.00% 76.00% 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 0.00 1.04 0.00 1.47 0.00 1.54 1.54 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 67.53% 0.00% 95.45% 0.00% 100.00% 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
OCR-Quarterly Report as at 31 January 2018.pdf 
