[OCR] 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 31/10/18 CAGR
Revenue 88,051 81,830 63,041 49,960 41,900 32,077 50,992 47.06% QoQ % 7.60% 29.80% 26.18% 19.24% 30.62% -37.09% - Horiz. % 172.68% 160.48% 123.63% 97.98% 82.17% 62.91% 100.00%
PBT 10,576 10,635 -8,083 -9,785 -8,626 -9,600 7,764 24.39% QoQ % -0.55% 231.57% 17.39% -13.44% 10.15% -223.65% - Horiz. % 136.22% 136.98% -104.11% -126.03% -111.10% -123.65% 100.00%
Tax -1,818 -1,597 -792 -732 -1,737 -528 -1,771 1.87% QoQ % -13.84% -101.64% -8.20% 57.86% -228.98% 70.19% - Horiz. % 102.65% 90.18% 44.72% 41.33% 98.08% 29.81% 100.00%
NP 8,758 9,038 -8,875 -10,517 -10,363 -10,128 5,993 30.71% QoQ % -3.10% 201.84% 15.61% -1.49% -2.32% -269.00% - Horiz. % 146.14% 150.81% -148.09% -175.49% -172.92% -169.00% 100.00%
NP to SH 8,608 8,921 -3,245 -5,046 -6,950 -7,322 1,639 222.51% QoQ % -3.51% 374.92% 35.69% 27.40% 5.08% -546.74% - Horiz. % 525.20% 544.30% -197.99% -307.87% -424.04% -446.74% 100.00%
Tax Rate 17.19 % 15.02 % - % - % - % - % 22.81 % -18.10% QoQ % 14.45% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.36% 65.85% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 79,293 72,792 71,916 60,477 52,263 42,205 44,999 49.18% QoQ % 8.93% 1.22% 18.91% 15.72% 23.83% -6.21% - Horiz. % 176.21% 161.76% 159.82% 134.40% 116.14% 93.79% 100.00%
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13% QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% - Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
Net Worth 86,580 84,266 87,160 86,624 86,192 93,568 102,338 -11.13% QoQ % 2.75% -3.32% 0.62% 0.50% -7.88% -8.57% - Horiz. % 84.60% 82.34% 85.17% 84.64% 84.22% 91.43% 100.00%
NOSH 333,003 324,102 322,815 320,830 319,233 292,402 292,395 9.62% QoQ % 2.75% 0.40% 0.62% 0.50% 9.18% 0.00% - Horiz. % 113.89% 110.84% 110.40% 109.72% 109.18% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
NP Margin 9.95 % 11.04 % -14.08 % -21.05 % -24.73 % -31.57 % 11.75 % -11.08% QoQ % -9.87% 178.41% 33.11% 14.88% 21.67% -368.68% - Horiz. % 84.68% 93.96% -119.83% -179.15% -210.47% -268.68% 100.00%
ROE 9.94 % 10.59 % -3.72 % -5.83 % -8.06 % -7.83 % 1.60 % 263.11% QoQ % -6.14% 384.68% 36.19% 27.67% -2.94% -589.38% - Horiz. % 621.25% 661.88% -232.50% -364.38% -503.75% -489.37% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 26.44 25.25 19.53 15.57 13.13 10.97 17.44 34.15% QoQ % 4.71% 29.29% 25.43% 18.58% 19.69% -37.10% - Horiz. % 151.61% 144.78% 111.98% 89.28% 75.29% 62.90% 100.00%
EPS 2.58 2.75 -1.01 -1.57 -2.18 -2.50 0.56 194.02% QoQ % -6.18% 372.28% 35.67% 27.98% 12.80% -546.43% - Horiz. % 460.71% 491.07% -180.36% -280.36% -389.29% -446.43% 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 0.2600 0.2600 0.2700 0.2700 0.2700 0.3200 0.3500 -18.93% QoQ % 0.00% -3.70% 0.00% 0.00% -15.62% -8.57% - Horiz. % 74.29% 74.29% 77.14% 77.14% 77.14% 91.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 372,458 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 31/10/18 CAGR
RPS 23.64 21.97 16.93 13.41 11.25 8.61 13.69 47.06% QoQ % 7.60% 29.77% 26.25% 19.20% 30.66% -37.11% - Horiz. % 172.68% 160.48% 123.67% 97.95% 82.18% 62.89% 100.00%
EPS 2.31 2.40 -0.87 -1.35 -1.87 -1.97 0.44 222.43% QoQ % -3.75% 375.86% 35.56% 27.81% 5.08% -547.73% - Horiz. % 525.00% 545.45% -197.73% -306.82% -425.00% -447.73% 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 0.2325 0.2262 0.2340 0.2326 0.2314 0.2512 0.2748 -11.13% QoQ % 2.79% -3.33% 0.60% 0.52% -7.88% -8.59% - Horiz. % 84.61% 82.31% 85.15% 84.64% 84.21% 91.41% 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 31/10/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 31/10/18 -
Price 0.2250 0.2600 0.2700 0.3000 0.2700 0.2900 0.3200 -
P/RPS 0.85 1.03 1.38 1.93 2.06 2.64 1.83 -41.81% QoQ % -17.48% -25.36% -28.50% -6.31% -21.97% 44.26% - Horiz. % 46.45% 56.28% 75.41% 105.46% 112.57% 144.26% 100.00%
P/EPS 8.70 9.45 -26.86 -19.07 -12.40 -11.58 57.09 -73.50% QoQ % -7.94% 135.18% -40.85% -53.79% -7.08% -120.28% - Horiz. % 15.24% 16.55% -47.05% -33.40% -21.72% -20.28% 100.00%
EY 11.49 10.59 -3.72 -5.24 -8.06 -8.63 1.75 277.57% QoQ % 8.50% 384.68% 29.01% 34.99% 6.60% -593.14% - Horiz. % 656.57% 605.14% -212.57% -299.43% -460.57% -493.14% 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 0.87 1.00 1.00 1.11 1.00 0.91 0.91 -3.12% QoQ % -13.00% 0.00% -9.91% 11.00% 9.89% 0.00% - Horiz. % 95.60% 109.89% 109.89% 121.98% 109.89% 100.00% 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 31/10/18 CAGR
Date 29/06/20 27/02/20 29/11/19 28/08/19 29/05/19 28/02/19 31/12/18 -
Price 0.3600 0.2550 0.2600 0.2500 0.3200 0.2400 0.2900 -
P/RPS 1.36 1.01 1.33 1.61 2.44 2.19 1.66 -13.13% QoQ % 34.65% -24.06% -17.39% -34.02% 11.42% 31.93% - Horiz. % 81.93% 60.84% 80.12% 96.99% 146.99% 131.93% 100.00%
P/EPS 13.93 9.26 -25.86 -15.90 -14.70 -9.58 51.74 -60.40% QoQ % 50.43% 135.81% -62.64% -8.16% -53.44% -118.52% - Horiz. % 26.92% 17.90% -49.98% -30.73% -28.41% -18.52% 100.00%
EY 7.18 10.79 -3.87 -6.29 -6.80 -10.43 1.93 152.82% QoQ % -33.46% 378.81% 38.47% 7.50% 34.80% -640.41% - Horiz. % 372.02% 559.07% -200.52% -325.91% -352.33% -540.41% 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 1.38 0.98 0.96 0.93 1.19 0.75 0.83 43.18% QoQ % 40.82% 2.08% 3.23% -21.85% 58.67% -9.64% - Horiz. % 166.27% 118.07% 115.66% 112.05% 143.37% 90.36% 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
OCR_2Q2019.pdf 
