[REACH] QoQ TTM Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 200,634 181,904 154,971 157,115 122,462 85,362 44,625 172.16% QoQ % 10.30% 17.38% -1.36% 28.30% 43.46% 91.29% - Horiz. % 449.60% 407.63% 347.27% 352.08% 274.42% 191.29% 100.00%
PBT -100,160 -109,950 -145,586 -121,735 70,062 -40,100 -17,022 225.58% QoQ % 8.90% 24.48% -19.59% -273.75% 274.72% -135.58% - Horiz. % 588.41% 645.93% 855.28% 715.16% -411.60% 235.58% 100.00%
Tax -41,168 -33,599 -23,797 -38,129 -823 1,086 -740 1,353.75% QoQ % -22.53% -41.19% 37.59% -4,532.93% -175.78% 246.76% - Horiz. % 5,563.24% 4,540.41% 3,215.81% 5,152.57% 111.22% -146.76% 100.00%
NP -141,328 -143,549 -169,383 -159,864 69,239 -39,014 -17,762 298.05% QoQ % 1.55% 15.25% -5.95% -330.89% 277.47% -119.65% - Horiz. % 795.68% 808.18% 953.63% 900.03% -389.82% 219.65% 100.00%
NP to SH -74,694 -81,881 -107,641 -104,374 84,154 -24,262 -9,729 288.69% QoQ % 8.78% 23.93% -3.13% -224.03% 446.86% -149.38% - Horiz. % 767.75% 841.62% 1,106.39% 1,072.81% -864.98% 249.38% 100.00%
Tax Rate - % - % - % - % 1.17 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 341,962 325,453 324,354 316,979 53,223 124,376 62,387 210.56% QoQ % 5.07% 0.34% 2.33% 495.57% -57.21% 99.36% - Horiz. % 548.13% 521.67% 519.91% 508.09% 85.31% 199.36% 100.00%
Net Worth 800,381 811,345 789,417 822,309 953,879 975,807 1,008,699 -14.28% QoQ % -1.35% 2.78% -4.00% -13.79% -2.25% -3.26% - Horiz. % 79.35% 80.43% 78.26% 81.52% 94.57% 96.74% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 800,381 811,345 789,417 822,309 953,879 975,807 1,008,699 -14.28% QoQ % -1.35% 2.78% -4.00% -13.79% -2.25% -3.26% - Horiz. % 79.35% 80.43% 78.26% 81.52% 94.57% 96.74% 100.00%
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 1,096,413 - 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -70.44 % -78.91 % -109.30 % -101.75 % 56.54 % -45.70 % -39.80 % 46.26% QoQ % 10.73% 27.80% -7.42% -279.96% 223.72% -14.82% - Horiz. % 176.98% 198.27% 274.62% 255.65% -142.06% 114.82% 100.00%
ROE -9.33 % -10.09 % -13.64 % -12.69 % 8.82 % -2.49 % -0.96 % 354.79% QoQ % 7.53% 26.03% -7.49% -243.88% 454.22% -159.38% - Horiz. % 971.88% 1,051.04% 1,420.83% 1,321.88% -918.75% 259.38% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.30 16.59 14.13 14.33 11.17 7.79 4.07 172.17% QoQ % 10.31% 17.41% -1.40% 28.29% 43.39% 91.40% - Horiz. % 449.63% 407.62% 347.17% 352.09% 274.45% 191.40% 100.00%
EPS -6.81 -7.47 -9.82 -9.52 7.68 -2.21 -0.89 287.82% QoQ % 8.84% 23.93% -3.15% -223.96% 447.51% -148.31% - Horiz. % 765.17% 839.33% 1,103.37% 1,069.66% -862.92% 248.31% 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 0.7300 0.7400 0.7200 0.7500 0.8700 0.8900 0.9200 -14.28% QoQ % -1.35% 2.78% -4.00% -13.79% -2.25% -3.26% - Horiz. % 79.35% 80.43% 78.26% 81.52% 94.57% 96.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,413 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.30 16.59 14.13 14.33 11.17 7.79 4.07 172.17% QoQ % 10.31% 17.41% -1.40% 28.29% 43.39% 91.40% - Horiz. % 449.63% 407.62% 347.17% 352.09% 274.45% 191.40% 100.00%
EPS -6.81 -7.47 -9.82 -9.52 7.68 -2.21 -0.89 287.82% QoQ % 8.84% 23.93% -3.15% -223.96% 447.51% -148.31% - Horiz. % 765.17% 839.33% 1,103.37% 1,069.66% -862.92% 248.31% 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 0.7300 0.7400 0.7200 0.7500 0.8700 0.8900 0.9200 -14.28% QoQ % -1.35% 2.78% -4.00% -13.79% -2.25% -3.26% - Horiz. % 79.35% 80.43% 78.26% 81.52% 94.57% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4400 0.2650 0.2950 0.4100 0.3900 0.4550 0.6050 -
P/RPS 2.40 1.60 2.09 2.86 3.49 5.84 14.86 -70.31% QoQ % 50.00% -23.44% -26.92% -18.05% -40.24% -60.70% - Horiz. % 16.15% 10.77% 14.06% 19.25% 23.49% 39.30% 100.00%
P/EPS -6.46 -3.55 -3.00 -4.31 5.08 -20.56 -68.18 -79.19% QoQ % -81.97% -18.33% 30.39% -184.84% 124.71% 69.84% - Horiz. % 9.47% 5.21% 4.40% 6.32% -7.45% 30.16% 100.00%
EY -15.48 -28.18 -33.28 -23.22 19.68 -4.86 -1.47 379.75% QoQ % 45.07% 15.32% -43.32% -217.99% 504.94% -230.61% - Horiz. % 1,053.06% 1,917.01% 2,263.95% 1,579.59% -1,338.78% 330.61% 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 0.60 0.36 0.41 0.55 0.45 0.51 0.66 -6.15% QoQ % 66.67% -12.20% -25.45% 22.22% -11.76% -22.73% - Horiz. % 90.91% 54.55% 62.12% 83.33% 68.18% 77.27% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 27/08/18 25/05/18 28/02/18 29/11/17 24/08/17 - -
Price 0.3250 0.2500 0.2850 0.3600 0.4300 0.3350 0.0000 -
P/RPS 1.78 1.51 2.02 2.51 3.85 4.30 0.00 - QoQ % 17.88% -25.25% -19.52% -34.81% -10.47% 0.00% - Horiz. % 41.40% 35.12% 46.98% 58.37% 89.53% 100.00% -
P/EPS -4.77 -3.35 -2.90 -3.78 5.60 -15.14 0.00 - QoQ % -42.39% -15.52% 23.28% -167.50% 136.99% 0.00% - Horiz. % 31.51% 22.13% 19.15% 24.97% -36.99% 100.00% -
EY -20.96 -29.87 -34.45 -26.44 17.85 -6.61 0.00 - QoQ % 29.83% 13.29% -30.30% -248.12% 370.05% 0.00% - Horiz. % 317.10% 451.89% 521.18% 400.00% -270.05% 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 0.45 0.34 0.40 0.48 0.49 0.38 0.00 - QoQ % 32.35% -15.00% -16.67% -2.04% 28.95% 0.00% - Horiz. % 118.42% 89.47% 105.26% 126.32% 128.95% 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
REB (R) 4Q unaudited FR 31.12.2017.pdf 
