[OCR] QoQ Quarter Result on 2018-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 4,578 13,082 11,970 21,362 21,519 24,609 23,436 -66.23% QoQ % -65.01% 9.29% -43.97% -0.73% -12.56% 5.01% - Horiz. % 19.53% 55.82% 51.08% 91.15% 91.82% 105.01% 100.00%
PBT 1,050 4,294 896 1,524 2,530 1,784 2,492 -43.71% QoQ % -75.55% 379.24% -41.21% -39.76% 41.82% -28.41% - Horiz. % 42.13% 172.31% 35.96% 61.16% 101.52% 71.59% 100.00%
Tax -803 -1,223 858 -603 -363 -1,413 -1,430 -31.86% QoQ % 34.34% -242.54% 242.29% -66.12% 74.31% 1.19% - Horiz. % 56.15% 85.52% -60.00% 42.17% 25.38% 98.81% 100.00%
NP 247 3,071 1,754 921 2,167 371 1,062 -62.08% QoQ % -91.96% 75.09% 90.45% -57.50% 484.10% -65.07% - Horiz. % 23.26% 289.17% 165.16% 86.72% 204.05% 34.93% 100.00%
NP to SH 175 1,064 1,145 -745 1,062 1,378 1,073 -70.05% QoQ % -83.55% -7.07% 253.69% -170.15% -22.93% 28.42% - Horiz. % 16.31% 99.16% 106.71% -69.43% 98.97% 128.42% 100.00%
Tax Rate 76.48 % 28.48 % -95.76 % 39.57 % 14.35 % 79.20 % 57.38 % 21.05% QoQ % 168.54% 129.74% -342.00% 175.75% -81.88% 38.03% - Horiz. % 133.29% 49.63% -166.89% 68.96% 25.01% 138.03% 100.00%
Total Cost 4,331 10,011 10,216 20,441 19,352 24,238 22,374 -66.44% QoQ % -56.74% -2.01% -50.02% 5.63% -20.16% 8.33% - Horiz. % 19.36% 44.74% 45.66% 91.36% 86.49% 108.33% 100.00%
Net Worth 102,338 102,338 96,507 95,102 90,789 89,449 90,608 8.43% QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% - Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 100.00%
Dividend 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 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 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 102,338 102,338 96,507 95,102 90,789 89,449 90,608 8.43% QoQ % 0.00% 6.04% 1.48% 4.75% 1.50% -1.28% - Horiz. % 112.95% 112.95% 106.51% 104.96% 100.20% 98.72% 100.00%
NOSH 292,395 292,395 283,847 279,712 267,029 241,754 238,444 14.52% QoQ % 0.00% 3.01% 1.48% 4.75% 10.45% 1.39% - Horiz. % 122.63% 122.63% 119.04% 117.31% 111.99% 101.39% 100.00%
Ratio Analysis 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 5.40 % 23.48 % 14.65 % 4.31 % 10.07 % 1.51 % 4.53 % 12.39% QoQ % -77.00% 60.27% 239.91% -57.20% 566.89% -66.67% - Horiz. % 119.21% 518.32% 323.40% 95.14% 222.30% 33.33% 100.00%
ROE 0.17 % 1.04 % 1.19 % -0.78 % 1.17 % 1.54 % 1.18 % -72.42% QoQ % -83.65% -12.61% 252.56% -166.67% -24.03% 30.51% - Horiz. % 14.41% 88.14% 100.85% -66.10% 99.15% 130.51% 100.00%
Per Share 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 1.57 4.47 4.22 7.64 8.06 10.18 9.83 -70.46% QoQ % -64.88% 5.92% -44.76% -5.21% -20.83% 3.56% - Horiz. % 15.97% 45.47% 42.93% 77.72% 81.99% 103.56% 100.00%
EPS 0.06 0.36 0.40 -0.27 0.40 0.57 0.45 -73.80% QoQ % -83.33% -10.00% 248.15% -167.50% -29.82% 26.67% - Horiz. % 13.33% 80.00% 88.89% -60.00% 88.89% 126.67% 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 0.3500 0.3500 0.3400 0.3400 0.3400 0.3700 0.3800 -5.32% QoQ % 0.00% 2.94% 0.00% 0.00% -8.11% -2.63% - Horiz. % 92.11% 92.11% 89.47% 89.47% 89.47% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 413,857 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 1.42 4.06 3.72 6.64 6.69 7.65 7.28 -66.27% QoQ % -65.02% 9.14% -43.98% -0.75% -12.55% 5.08% - Horiz. % 19.51% 55.77% 51.10% 91.21% 91.90% 105.08% 100.00%
EPS 0.05 0.33 0.36 -0.23 0.33 0.43 0.33 -71.48% QoQ % -84.85% -8.33% 256.52% -169.70% -23.26% 30.30% - Horiz. % 15.15% 100.00% 109.09% -69.70% 100.00% 130.30% 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 0.3179 0.3179 0.2998 0.2954 0.2821 0.2779 0.2815 8.42% QoQ % 0.00% 6.04% 1.49% 4.71% 1.51% -1.28% - Horiz. % 112.93% 112.93% 106.50% 104.94% 100.21% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3200 0.4500 0.4050 0.5250 0.5500 0.5700 0.6200 -
P/RPS 20.44 10.06 9.60 6.87 6.82 5.60 6.31 118.46% QoQ % 103.18% 4.79% 39.74% 0.73% 21.79% -11.25% - Horiz. % 323.93% 159.43% 152.14% 108.87% 108.08% 88.75% 100.00%
P/EPS 534.67 123.66 100.40 -197.11 138.29 100.00 137.78 146.34% QoQ % 332.37% 23.17% 150.94% -242.53% 38.29% -27.42% - Horiz. % 388.06% 89.75% 72.87% -143.06% 100.37% 72.58% 100.00%
EY 0.19 0.81 1.00 -0.51 0.72 1.00 0.73 -59.13% QoQ % -76.54% -19.00% 296.08% -170.83% -28.00% 36.99% - Horiz. % 26.03% 110.96% 136.99% -69.86% 98.63% 136.99% 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 0.91 1.29 1.19 1.54 1.62 1.54 1.63 -32.13% QoQ % -29.46% 8.40% -22.73% -4.94% 5.19% -5.52% - Horiz. % 55.83% 79.14% 73.01% 94.48% 99.39% 94.48% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/12/18 28/09/18 27/06/18 28/03/18 13/12/17 28/09/17 21/06/17 -
Price 0.2900 0.3250 0.3550 0.5000 0.5250 0.5700 0.6400 -
P/RPS 18.52 7.26 8.42 6.55 6.51 5.60 6.51 100.39% QoQ % 155.10% -13.78% 28.55% 0.61% 16.25% -13.98% - Horiz. % 284.49% 111.52% 129.34% 100.61% 100.00% 86.02% 100.00%
P/EPS 484.54 89.31 88.00 -187.73 132.01 100.00 142.22 125.91% QoQ % 442.54% 1.49% 146.88% -242.21% 32.01% -29.69% - Horiz. % 340.70% 62.80% 61.88% -132.00% 92.82% 70.31% 100.00%
EY 0.21 1.12 1.14 -0.53 0.76 1.00 0.70 -55.09% QoQ % -81.25% -1.75% 315.09% -169.74% -24.00% 42.86% - Horiz. % 30.00% 160.00% 162.86% -75.71% 108.57% 142.86% 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 0.83 0.93 1.04 1.47 1.54 1.54 1.68 -37.42% QoQ % -10.75% -10.58% -29.25% -4.55% 0.00% -8.33% - Horiz. % 49.40% 55.36% 61.90% 87.50% 91.67% 91.67% 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 
