[FINTEC] QoQ TTM Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 56,015 52,177 20,423 14,706 16,023 24,574 15,322 136.76% QoQ % 7.36% 155.48% 38.88% -8.22% -34.80% 60.38% - Horiz. % 365.59% 340.54% 133.29% 95.98% 104.58% 160.38% 100.00%
PBT 1,002,029 353,222 226,683 159,475 75,725 16,289 -39,745 - QoQ % 183.68% 55.82% 42.14% 110.60% 364.88% 140.98% - Horiz. % -2,521.14% -888.72% -570.34% -401.25% -190.53% -40.98% 100.00%
Tax 0 0 0 0 -6 -6 -6 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% 100.00% 100.00%
NP 1,002,029 353,222 226,683 159,475 75,719 16,283 -39,751 - QoQ % 183.68% 55.82% 42.14% 110.61% 365.02% 140.96% - Horiz. % -2,520.76% -888.59% -570.26% -401.18% -190.48% -40.96% 100.00%
NP to SH 1,002,038 353,230 226,692 159,506 75,752 16,317 -39,715 - QoQ % 183.68% 55.82% 42.12% 110.56% 364.25% 141.09% - Horiz. % -2,523.07% -889.41% -570.80% -401.63% -190.74% -41.09% 100.00%
Tax Rate - % - % - % - % 0.01 % 0.04 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% -75.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 25.00% 100.00% -
Total Cost -946,014 -301,045 -206,260 -144,769 -59,696 8,291 55,073 - QoQ % -214.24% -45.95% -42.48% -142.51% -820.01% -84.95% - Horiz. % -1,717.75% -546.63% -374.52% -262.87% -108.39% 15.05% 100.00%
Net Worth 1,074,632 504,135 334,404 281,873 204,279 175,414 130,889 305.42% QoQ % 113.16% 50.76% 18.64% 37.98% 16.45% 34.02% - Horiz. % 821.02% 385.16% 255.49% 215.35% 156.07% 134.02% 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 0 0 0 0 0 0 0 - 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 1,074,632 504,135 334,404 281,873 204,279 175,414 130,889 305.42% QoQ % 113.16% 50.76% 18.64% 37.98% 16.45% 34.02% - Horiz. % 821.02% 385.16% 255.49% 215.35% 156.07% 134.02% 100.00%
NOSH 1,171,134 908,516 651,734 645,907 525,815 611,414 530,562 69.29% QoQ % 28.91% 39.40% 0.90% 22.84% -14.00% 15.24% - Horiz. % 220.73% 171.24% 122.84% 121.74% 99.11% 115.24% 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 1,788.86 % 676.97 % 1,109.94 % 1,084.42 % 472.56 % 66.26 % -259.44 % - QoQ % 164.25% -39.01% 2.35% 129.48% 613.19% 125.54% - Horiz. % -689.51% -260.94% -427.82% -417.98% -182.15% -25.54% 100.00%
ROE 93.24 % 70.07 % 67.79 % 56.59 % 37.08 % 9.30 % -30.34 % - QoQ % 33.07% 3.36% 19.79% 52.62% 298.71% 130.65% - Horiz. % -307.32% -230.95% -223.43% -186.52% -122.21% -30.65% 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 4.78 5.74 3.13 2.28 3.05 4.02 2.89 39.73% QoQ % -16.72% 83.39% 37.28% -25.25% -24.13% 39.10% - Horiz. % 165.40% 198.62% 108.30% 78.89% 105.54% 139.10% 100.00%
EPS 85.56 38.88 34.78 24.69 14.41 2.67 -7.49 - QoQ % 120.06% 11.79% 40.87% 71.34% 439.70% 135.65% - Horiz. % -1,142.32% -519.09% -464.35% -329.64% -192.39% -35.65% 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 0.9176 0.5549 0.5131 0.4364 0.3885 0.2869 0.2467 139.49% QoQ % 65.36% 8.15% 17.58% 12.33% 35.41% 16.30% - Horiz. % 371.95% 224.93% 207.99% 176.90% 157.48% 116.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,943,132 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.90 1.77 0.69 0.50 0.54 0.83 0.52 136.67% QoQ % 7.34% 156.52% 38.00% -7.41% -34.94% 59.62% - Horiz. % 365.38% 340.38% 132.69% 96.15% 103.85% 159.62% 100.00%
EPS 34.05 12.00 7.70 5.42 2.57 0.55 -1.35 - QoQ % 183.75% 55.84% 42.07% 110.89% 367.27% 140.74% - Horiz. % -2,522.22% -888.89% -570.37% -401.48% -190.37% -40.74% 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 0.3651 0.1713 0.1136 0.0958 0.0694 0.0596 0.0445 305.23% QoQ % 113.13% 50.79% 18.58% 38.04% 16.44% 33.93% - Horiz. % 820.45% 384.94% 255.28% 215.28% 155.96% 133.93% 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 0.0850 0.0600 0.0300 0.0550 0.0450 0.0450 0.0550 -
P/RPS 1.78 1.04 0.96 2.42 1.48 1.12 1.90 -4.24% QoQ % 71.15% 8.33% -60.33% 63.51% 32.14% -41.05% - Horiz. % 93.68% 54.74% 50.53% 127.37% 77.89% 58.95% 100.00%
P/EPS 0.10 0.15 0.09 0.22 0.31 1.69 -0.73 - QoQ % -33.33% 66.67% -59.09% -29.03% -81.66% 331.51% - Horiz. % -13.70% -20.55% -12.33% -30.14% -42.47% -231.51% 100.00%
EY 1,006.60 648.00 1,159.43 449.00 320.15 59.31 -136.10 - QoQ % 55.34% -44.11% 158.22% 40.25% 439.79% 143.58% - Horiz. % -739.60% -476.12% -851.90% -329.90% -235.23% -43.58% 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 0.09 0.11 0.06 0.13 0.12 0.16 0.22 -44.80% QoQ % -18.18% 83.33% -53.85% 8.33% -25.00% -27.27% - Horiz. % 40.91% 50.00% 27.27% 59.09% 54.55% 72.73% 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 26/11/20 28/08/20 30/06/20 28/02/20 25/11/19 30/08/19 31/05/19 -
Price 0.0950 0.1600 0.0600 0.0450 0.0600 0.0550 0.0400 -
P/RPS 1.99 2.79 1.91 1.98 1.97 1.37 1.39 26.94% QoQ % -28.67% 46.07% -3.54% 0.51% 43.80% -1.44% - Horiz. % 143.17% 200.72% 137.41% 142.45% 141.73% 98.56% 100.00%
P/EPS 0.11 0.41 0.17 0.18 0.42 2.06 -0.53 - QoQ % -73.17% 141.18% -5.56% -57.14% -79.61% 488.68% - Horiz. % -20.75% -77.36% -32.08% -33.96% -79.25% -388.68% 100.00%
EY 900.65 243.00 579.72 548.78 240.11 48.52 -187.14 - QoQ % 270.64% -58.08% 5.64% 128.55% 394.87% 125.93% - Horiz. % -481.27% -129.85% -309.78% -293.25% -128.31% -25.93% 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 0.10 0.29 0.12 0.10 0.15 0.19 0.16 -26.84% QoQ % -65.52% 141.67% 20.00% -33.33% -21.05% 18.75% - Horiz. % 62.50% 181.25% 75.00% 62.50% 93.75% 118.75% 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
FINTEC - 1Q2021 Financial Results.pdf 
