[BSTEAD] QoQ TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 10,088,100 10,333,900 10,810,200 10,618,500 10,448,100 10,186,400 9,948,500 0.93% QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% - Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
PBT -1,440,600 -1,335,800 -528,400 -308,200 -406,700 -387,900 395,000 - QoQ % -7.85% -152.80% -71.45% 24.22% -4.85% -198.20% - Horiz. % -364.71% -338.18% -133.77% -78.03% -102.96% -98.20% 100.00%
Tax -32,700 -50,500 -128,600 -121,200 -108,100 -100,200 -144,100 -62.76% QoQ % 35.25% 60.73% -6.11% -12.12% -7.88% 30.46% - Horiz. % 22.69% 35.05% 89.24% 84.11% 75.02% 69.54% 100.00%
NP -1,473,300 -1,386,300 -657,000 -429,400 -514,800 -488,100 250,900 - QoQ % -6.28% -111.00% -53.00% 16.59% -5.47% -294.54% - Horiz. % -587.21% -552.53% -261.86% -171.14% -205.18% -194.54% 100.00%
NP to SH -1,329,500 -1,278,800 -608,100 -445,800 -497,700 -469,200 71,900 - QoQ % -3.96% -110.29% -36.41% 10.43% -6.07% -752.57% - Horiz. % -1,849.10% -1,778.58% -845.76% -620.03% -692.21% -652.57% 100.00%
Tax Rate - % - % - % - % - % - % 36.48 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 11,561,400 11,720,200 11,467,200 11,047,900 10,962,900 10,674,500 9,697,600 12.42% QoQ % -1.35% 2.21% 3.80% 0.78% 2.70% 10.07% - Horiz. % 119.22% 120.86% 118.25% 113.92% 113.05% 110.07% 100.00%
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48% QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% - Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 0 0 0 30,405 50,675 101,350 152,025 - QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% - Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
Div Payout % - % - % - % - % - % - % 211.44 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 3,587,789 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 -29.48% QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% - Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -14.60 % -13.42 % -6.08 % -4.04 % -4.93 % -4.79 % 2.52 % - QoQ % -8.79% -120.72% -50.50% 18.05% -2.92% -290.08% - Horiz. % -579.37% -532.54% -241.27% -160.32% -195.63% -190.08% 100.00%
ROE -37.06 % -34.10 % -11.58 % -8.24 % -9.27 % -8.73 % 1.19 % - QoQ % -8.68% -194.47% -40.53% 11.11% -6.19% -833.61% - Horiz. % -3,114.29% -2,865.55% -973.11% -692.44% -778.99% -733.61% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.69 509.81 533.31 523.85 515.45 502.54 490.80 0.93% QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% - Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
EPS -65.59 -63.09 -30.00 -21.99 -24.55 -23.15 3.55 - QoQ % -3.96% -110.30% -36.43% 10.43% -6.05% -752.11% - Horiz. % -1,847.61% -1,777.18% -845.07% -619.44% -691.55% -652.11% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 5.00 7.50 - QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% - Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48% QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% - Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,027,000 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 497.69 509.81 533.31 523.85 515.45 502.54 490.80 0.93% QoQ % -2.38% -4.41% 1.81% 1.63% 2.57% 2.39% - Horiz. % 101.40% 103.87% 108.66% 106.73% 105.02% 102.39% 100.00%
EPS -65.59 -63.09 -30.00 -21.99 -24.55 -23.15 3.55 - QoQ % -3.96% -110.30% -36.43% 10.43% -6.05% -752.11% - Horiz. % -1,847.61% -1,777.18% -845.07% -619.44% -691.55% -652.11% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 5.00 7.50 - QoQ % 0.00% 0.00% 0.00% -40.00% -50.00% -33.33% - Horiz. % 0.00% 0.00% 0.00% 20.00% 33.33% 66.67% 100.00%
NAPS 1.7700 1.8500 2.5900 2.6700 2.6500 2.6500 2.9900 -29.48% QoQ % -4.32% -28.57% -3.00% 0.75% 0.00% -11.37% - Horiz. % 59.20% 61.87% 86.62% 89.30% 88.63% 88.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4200 0.9500 1.0100 1.0900 1.2700 1.4100 1.9100 -
P/RPS 0.08 0.19 0.19 0.21 0.25 0.28 0.39 -65.18% QoQ % -57.89% 0.00% -9.52% -16.00% -10.71% -28.21% - Horiz. % 20.51% 48.72% 48.72% 53.85% 64.10% 71.79% 100.00%
P/EPS -0.64 -1.51 -3.37 -4.96 -5.17 -6.09 53.85 - QoQ % 57.62% 55.19% 32.06% 4.06% 15.11% -111.31% - Horiz. % -1.19% -2.80% -6.26% -9.21% -9.60% -11.31% 100.00%
EY -156.17 -66.41 -29.70 -20.18 -19.33 -16.42 1.86 - QoQ % -135.16% -123.60% -47.18% -4.40% -17.72% -982.80% - Horiz. % -8,396.24% -3,570.43% -1,596.77% -1,084.95% -1,039.25% -882.80% 100.00%
DY 0.00 0.00 0.00 1.38 1.97 3.55 3.93 - QoQ % 0.00% 0.00% 0.00% -29.95% -44.51% -9.67% - Horiz. % 0.00% 0.00% 0.00% 35.11% 50.13% 90.33% 100.00%
P/NAPS 0.24 0.51 0.39 0.41 0.48 0.53 0.64 -47.97% QoQ % -52.94% 30.77% -4.88% -14.58% -9.43% -17.19% - Horiz. % 37.50% 79.69% 60.94% 64.06% 75.00% 82.81% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/06/20 28/02/20 29/11/19 28/08/19 30/05/19 28/02/19 30/11/18 -
Price 0.6600 0.8000 0.9650 1.0100 1.1100 1.4500 1.4800 -
P/RPS 0.13 0.16 0.18 0.19 0.22 0.29 0.30 -42.71% QoQ % -18.75% -11.11% -5.26% -13.64% -24.14% -3.33% - Horiz. % 43.33% 53.33% 60.00% 63.33% 73.33% 96.67% 100.00%
P/EPS -1.01 -1.27 -3.22 -4.59 -4.52 -6.26 41.72 - QoQ % 20.47% 60.56% 29.85% -1.55% 27.80% -115.00% - Horiz. % -2.42% -3.04% -7.72% -11.00% -10.83% -15.00% 100.00%
EY -99.38 -78.86 -31.09 -21.78 -22.12 -15.96 2.40 - QoQ % -26.02% -153.65% -42.75% 1.54% -38.60% -765.00% - Horiz. % -4,140.83% -3,285.83% -1,295.42% -907.50% -921.67% -665.00% 100.00%
DY 0.00 0.00 0.00 1.49 2.25 3.45 5.07 - QoQ % 0.00% 0.00% 0.00% -33.78% -34.78% -31.95% - Horiz. % 0.00% 0.00% 0.00% 29.39% 44.38% 68.05% 100.00%
P/NAPS 0.37 0.43 0.37 0.38 0.42 0.55 0.49 -17.06% QoQ % -13.95% 16.22% -2.63% -9.52% -23.64% 12.24% - Horiz. % 75.51% 87.76% 75.51% 77.55% 85.71% 112.24% 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
Boustead Q2-Y2019.pdf 
