[OCR] QoQ Quarter Result on 2018-10-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Revenue 2,447 4,578 13,082 11,970 21,362 0 21,519 -84.48% QoQ % -46.55% -65.01% 9.29% -43.97% 0.00% 0.00% - Horiz. % 11.37% 21.27% 60.79% 55.63% 99.27% 0.00% 100.00%
PBT -15,840 1,050 4,294 896 1,524 0 2,530 - QoQ % -1,608.57% -75.55% 379.24% -41.21% 0.00% 0.00% - Horiz. % -626.09% 41.50% 169.72% 35.42% 60.24% 0.00% 100.00%
Tax 640 -803 -1,223 858 -603 0 -363 - QoQ % 179.70% 34.34% -242.54% 242.29% 0.00% 0.00% - Horiz. % -176.31% 221.21% 336.91% -236.36% 166.12% -0.00% 100.00%
NP -15,200 247 3,071 1,754 921 0 2,167 - QoQ % -6,253.85% -91.96% 75.09% 90.45% 0.00% 0.00% - Horiz. % -701.43% 11.40% 141.72% 80.94% 42.50% 0.00% 100.00%
NP to SH -9,706 175 1,064 1,145 -745 0 1,062 - QoQ % -5,646.29% -83.55% -7.07% 253.69% 0.00% 0.00% - Horiz. % -913.94% 16.48% 100.19% 107.82% -70.15% 0.00% 100.00%
Tax Rate - % 76.48 % 28.48 % -95.76 % 39.57 % - % 14.35 % - QoQ % 0.00% 168.54% 129.74% -342.00% 0.00% 0.00% - Horiz. % 0.00% 532.96% 198.47% -667.32% 275.75% 0.00% 100.00%
Total Cost 17,647 4,331 10,011 10,216 20,441 0 19,352 -7.60% QoQ % 307.46% -56.74% -2.01% -50.02% 0.00% 0.00% - Horiz. % 91.19% 22.38% 51.73% 52.79% 105.63% 0.00% 100.00%
Net Worth 93,568 102,338 102,338 96,507 95,102 98,800 90,789 2.62% QoQ % -8.57% 0.00% 6.04% 1.48% -3.74% 8.82% - Horiz. % 103.06% 112.72% 112.72% 106.30% 104.75% 108.82% 100.00%
Dividend 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 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 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Net Worth 93,568 102,338 102,338 96,507 95,102 98,800 90,789 2.62% QoQ % -8.57% 0.00% 6.04% 1.48% -3.74% 8.82% - Horiz. % 103.06% 112.72% 112.72% 106.30% 104.75% 108.82% 100.00%
NOSH 292,402 292,395 292,395 283,847 279,712 267,029 267,029 8.09% QoQ % 0.00% 0.00% 3.01% 1.48% 4.75% 0.00% - Horiz. % 109.50% 109.50% 109.50% 106.30% 104.75% 100.00% 100.00%
Ratio Analysis 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
NP Margin -621.17 % 5.40 % 23.48 % 14.65 % 4.31 % - % 10.07 % - QoQ % -11,603.15% -77.00% 60.27% 239.91% 0.00% 0.00% - Horiz. % -6,168.52% 53.62% 233.17% 145.48% 42.80% 0.00% 100.00%
ROE -10.37 % 0.17 % 1.04 % 1.19 % -0.78 % - % 1.17 % - QoQ % -6,200.00% -83.65% -12.61% 252.56% 0.00% 0.00% - Horiz. % -886.32% 14.53% 88.89% 101.71% -66.67% 0.00% 100.00%
Per Share 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 0.84 1.57 4.47 4.22 7.64 - 8.06 -85.59% QoQ % -46.50% -64.88% 5.92% -44.76% 0.00% 0.00% - Horiz. % 10.42% 19.48% 55.46% 52.36% 94.79% 0.00% 100.00%
EPS -3.32 0.06 0.36 0.40 -0.27 0.00 0.40 - QoQ % -5,633.33% -83.33% -10.00% 248.15% 0.00% 0.00% - Horiz. % -830.00% 15.00% 90.00% 100.00% -67.50% 0.00% 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 0.3200 0.3500 0.3500 0.3400 0.3400 0.3700 0.3400 -5.06% QoQ % -8.57% 0.00% 2.94% 0.00% -8.11% 8.82% - Horiz. % 94.12% 102.94% 102.94% 100.00% 100.00% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 322,376 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
RPS 0.76 1.42 4.06 3.71 6.63 - 6.68 -84.47% QoQ % -46.48% -65.02% 9.43% -44.04% 0.00% 0.00% - Horiz. % 11.38% 21.26% 60.78% 55.54% 99.25% 0.00% 100.00%
EPS -3.01 0.05 0.33 0.36 -0.23 0.00 0.33 - QoQ % -6,120.00% -84.85% -8.33% 256.52% 0.00% 0.00% - Horiz. % -912.12% 15.15% 100.00% 109.09% -69.70% 0.00% 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 0.2902 0.3174 0.3174 0.2994 0.2950 0.3065 0.2816 2.61% QoQ % -8.57% 0.00% 6.01% 1.49% -3.75% 8.84% - Horiz. % 103.05% 112.71% 112.71% 106.32% 104.76% 108.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 31/12/18 31/10/18 31/07/18 30/04/18 30/01/18 29/12/17 31/10/17 -
Price 0.2900 0.3200 0.4500 0.4050 0.5250 0.5550 0.5500 -
P/RPS 34.65 20.44 10.06 9.60 6.87 0.00 6.82 302.57% QoQ % 69.52% 103.18% 4.79% 39.74% 0.00% 0.00% - Horiz. % 508.06% 299.71% 147.51% 140.76% 100.73% 0.00% 100.00%
P/EPS -8.74 534.67 123.66 100.40 -197.11 0.00 138.29 - QoQ % -101.63% 332.37% 23.17% 150.94% 0.00% 0.00% - Horiz. % -6.32% 386.63% 89.42% 72.60% -142.53% 0.00% 100.00%
EY -11.45 0.19 0.81 1.00 -0.51 0.00 0.72 - QoQ % -6,126.32% -76.54% -19.00% 296.08% 0.00% 0.00% - Horiz. % -1,590.28% 26.39% 112.50% 138.89% -70.83% 0.00% 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 0.91 0.91 1.29 1.19 1.54 1.50 1.62 -38.99% QoQ % 0.00% -29.46% 8.40% -22.73% 2.67% -7.41% - Horiz. % 56.17% 56.17% 79.63% 73.46% 95.06% 92.59% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/10/18 31/07/18 30/04/18 31/01/18 31/12/17 31/10/17 CAGR
Date 28/02/19 31/12/18 28/09/18 27/06/18 28/03/18 - 13/12/17 -
Price 0.2400 0.2900 0.3250 0.3550 0.5000 0.0000 0.5250 -
P/RPS 28.68 18.52 7.26 8.42 6.55 0.00 6.51 256.27% QoQ % 54.86% 155.10% -13.78% 28.55% 0.00% 0.00% - Horiz. % 440.55% 284.49% 111.52% 129.34% 100.61% 0.00% 100.00%
P/EPS -7.23 484.54 89.31 88.00 -187.73 0.00 132.01 - QoQ % -101.49% 442.54% 1.49% 146.88% 0.00% 0.00% - Horiz. % -5.48% 367.05% 67.65% 66.66% -142.21% 0.00% 100.00%
EY -13.83 0.21 1.12 1.14 -0.53 0.00 0.76 - QoQ % -6,685.71% -81.25% -1.75% 315.09% 0.00% 0.00% - Horiz. % -1,819.74% 27.63% 147.37% 150.00% -69.74% 0.00% 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 0.75 0.83 0.93 1.04 1.47 0.00 1.54 -46.01% QoQ % -9.64% -10.75% -10.58% -29.25% 0.00% 0.00% - Horiz. % 48.70% 53.90% 60.39% 67.53% 95.45% 0.00% 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
QR OCR 5Q2018.pdf 
