[DAIBOCI] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 34,484 110,821 0 110,452 0 109,190 0 - QoQ % -68.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 31.58% 101.49% 0.00% 101.16% 0.00% 100.00% -
PBT 1,058 2,380 0 -600 0 6,406 0 - QoQ % -55.55% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16.52% 37.15% 0.00% -9.37% 0.00% 100.00% -
Tax -112 -226 0 -514 0 -539 0 - QoQ % 50.44% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 20.78% 41.93% -0.00% 95.36% -0.00% 100.00% -
NP 946 2,154 0 -1,114 0 5,867 0 - QoQ % -56.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 16.12% 36.71% 0.00% -18.99% 0.00% 100.00% -
NP to SH 816 1,546 0 -1,573 0 5,687 0 - QoQ % -47.22% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.35% 27.18% 0.00% -27.66% 0.00% 100.00% -
Tax Rate 10.59 % 9.50 % - % - % - % 8.41 % - % - QoQ % 11.47% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 125.92% 112.96% 0.00% 0.00% 0.00% 100.00% -
Total Cost 33,538 108,667 0 111,566 0 103,323 0 - QoQ % -69.14% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 32.46% 105.17% 0.00% 107.98% 0.00% 100.00% -
Net Worth 199,682 196,408 - 196,408 - 202,970 199,933 -0.17% QoQ % 1.67% 0.00% 0.00% 0.00% 0.00% 1.52% - Horiz. % 99.87% 98.24% 0.00% 98.24% 0.00% 101.52% 100.00%
Dividend 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Div - - - 1,636 - 3,273 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 57.56 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 199,682 196,408 - 196,408 - 202,970 199,933 -0.17% QoQ % 1.67% 0.00% 0.00% 0.00% 0.00% 1.52% - Horiz. % 99.87% 98.24% 0.00% 98.24% 0.00% 101.52% 100.00%
NOSH 327,348 327,348 327,348 327,348 327,372 327,372 327,760 -0.17% QoQ % 0.00% 0.00% 0.00% -0.01% 0.00% -0.12% - Horiz. % 99.87% 99.87% 99.87% 99.87% 99.88% 99.88% 100.00%
Ratio Analysis 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 2.74 % 1.94 % - % -1.01 % - % 5.37 % - % - QoQ % 41.24% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 51.02% 36.13% 0.00% -18.81% 0.00% 100.00% -
ROE 0.41 % 0.79 % - % -0.80 % - % 2.80 % - % - QoQ % -48.10% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.64% 28.21% 0.00% -28.57% 0.00% 100.00% -
Per Share 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 10.53 33.85 - 33.74 - 33.35 - - QoQ % -68.89% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 31.57% 101.50% 0.00% 101.17% 0.00% 100.00% -
EPS 0.25 0.47 0.00 -0.48 0.00 1.73 0.00 - QoQ % -46.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.45% 27.17% 0.00% -27.75% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.50 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 0.6100 0.6000 - 0.6000 - 0.6200 0.6100 - QoQ % 1.67% 0.00% 0.00% 0.00% 0.00% 1.64% - Horiz. % 100.00% 98.36% 0.00% 98.36% 0.00% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 327,922 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 10.52 33.79 - 33.68 - 33.30 - - QoQ % -68.87% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 31.59% 101.47% 0.00% 101.14% 0.00% 100.00% -
EPS 0.25 0.47 0.00 -0.48 0.00 1.73 0.00 - QoQ % -46.81% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.45% 27.17% 0.00% -27.75% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.50 0.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 0.6089 0.5989 - 0.5989 - 0.6190 0.6097 -0.18% QoQ % 1.67% 0.00% 0.00% 0.00% 0.00% 1.53% - Horiz. % 99.87% 98.23% 0.00% 98.23% 0.00% 101.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 2.3200 1.6300 1.6400 1.6200 1.9400 2.0000 2.0400 -
P/RPS 22.02 4.81 0.00 4.80 0.00 6.00 0.00 - QoQ % 357.80% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 367.00% 80.17% 0.00% 80.00% 0.00% 100.00% -
P/EPS 930.70 345.13 0.00 -337.13 0.00 115.13 0.00 - QoQ % 169.67% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 808.39% 299.77% 0.00% -292.83% 0.00% 100.00% -
EY 0.11 0.29 0.00 -0.30 0.00 0.87 0.00 - QoQ % -62.07% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12.64% 33.33% 0.00% -34.48% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.31 0.00 0.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 62.00% 0.00% 100.00% -
P/NAPS 3.80 2.72 0.00 2.70 0.00 3.23 3.34 18.83% QoQ % 39.71% 0.00% 0.00% 0.00% 0.00% -3.29% - Horiz. % 113.77% 81.44% 0.00% 80.84% 0.00% 96.71% 100.00%
Price Multiplier on Announcement Date 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 25/06/19 14/05/19 - 22/02/19 - 14/11/18 - -
Price 1.9100 2.2000 0.0000 1.5900 0.0000 1.9900 0.0000 -
P/RPS 18.13 6.50 0.00 4.71 0.00 5.97 0.00 - QoQ % 178.92% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 303.69% 108.88% 0.00% 78.89% 0.00% 100.00% -
P/EPS 766.22 465.83 0.00 -330.89 0.00 114.55 0.00 - QoQ % 64.48% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 668.90% 406.66% 0.00% -288.86% 0.00% 100.00% -
EY 0.13 0.21 0.00 -0.30 0.00 0.87 0.00 - QoQ % -38.10% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 14.94% 24.14% 0.00% -34.48% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.31 0.00 0.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 62.00% 0.00% 100.00% -
P/NAPS 3.13 3.67 0.00 2.65 0.00 3.21 0.00 - QoQ % -14.71% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.51% 114.33% 0.00% 82.55% 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
Qtrly Rpt Q4 2018.pdf 
