[OCR] QoQ TTM Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 49,960 41,900 32,077 50,992 67,933 33,332 79,460 -32.81% QoQ % 19.24% 30.62% -37.09% -24.94% 103.81% -58.05% - Horiz. % 62.87% 52.73% 40.37% 64.17% 85.49% 41.95% 100.00%
PBT -9,785 -8,626 -9,600 7,764 9,244 2,420 6,734 - QoQ % -13.44% 10.15% -223.65% -16.01% 281.98% -64.06% - Horiz. % -145.31% -128.10% -142.56% 115.30% 137.27% 35.94% 100.00%
Tax -732 -1,737 -528 -1,771 -1,331 255 -1,521 -46.56% QoQ % 57.86% -228.98% 70.19% -33.06% -621.96% 116.77% - Horiz. % 48.13% 114.20% 34.71% 116.44% 87.51% -16.77% 100.00%
NP -10,517 -10,363 -10,128 5,993 7,913 2,675 5,213 - QoQ % -1.49% -2.32% -269.00% -24.26% 195.81% -48.69% - Horiz. % -201.75% -198.79% -194.28% 114.96% 151.79% 51.31% 100.00%
NP to SH -5,046 -6,950 -7,322 1,639 2,526 400 2,840 - QoQ % 27.40% 5.08% -546.74% -35.11% 531.50% -85.92% - Horiz. % -177.68% -244.72% -257.82% 57.71% 88.94% 14.08% 100.00%
Tax Rate - % - % - % 22.81 % 14.40 % -10.54 % 22.59 % - QoQ % 0.00% 0.00% 0.00% 58.40% 236.62% -146.66% - Horiz. % 0.00% 0.00% 0.00% 100.97% 63.75% -46.66% 100.00%
Total Cost 60,477 52,263 42,205 44,999 60,020 30,657 74,247 -16.12% QoQ % 15.72% 23.83% -6.21% -25.03% 95.78% -58.71% - Horiz. % 81.45% 70.39% 56.84% 60.61% 80.84% 41.29% 100.00%
Net Worth 86,624 86,192 93,568 102,338 102,338 - 96,507 -8.84% QoQ % 0.50% -7.88% -8.57% 0.00% 0.00% 0.00% - Horiz. % 89.76% 89.31% 96.95% 106.04% 106.04% 0.00% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 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 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 86,624 86,192 93,568 102,338 102,338 - 96,507 -8.84% QoQ % 0.50% -7.88% -8.57% 0.00% 0.00% 0.00% - Horiz. % 89.76% 89.31% 96.95% 106.04% 106.04% 0.00% 100.00%
NOSH 320,830 319,233 292,402 292,395 292,395 283,847 283,847 11.06% QoQ % 0.50% 9.18% 0.00% 0.00% 3.01% 0.00% - Horiz. % 113.03% 112.47% 103.01% 103.01% 103.01% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin -21.05 % -24.73 % -31.57 % 11.75 % 11.65 % 8.03 % 6.56 % - QoQ % 14.88% 21.67% -368.68% 0.86% 45.08% 22.41% - Horiz. % -320.88% -376.98% -481.25% 179.12% 177.59% 122.41% 100.00%
ROE -5.83 % -8.06 % -7.83 % 1.60 % 2.47 % - % 2.94 % - QoQ % 27.67% -2.94% -589.38% -35.22% 0.00% 0.00% - Horiz. % -198.30% -274.15% -266.33% 54.42% 84.01% 0.00% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 15.57 13.13 10.97 17.44 23.23 11.74 27.99 -39.50% QoQ % 18.58% 19.69% -37.10% -24.92% 97.87% -58.06% - Horiz. % 55.63% 46.91% 39.19% 62.31% 82.99% 41.94% 100.00%
EPS -1.57 -2.18 -2.50 0.56 0.86 0.14 1.00 - QoQ % 27.98% 12.80% -546.43% -34.88% 514.29% -86.00% - Horiz. % -157.00% -218.00% -250.00% 56.00% 86.00% 14.00% 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 0.2700 0.2700 0.3200 0.3500 0.3500 - 0.3400 -17.92% QoQ % 0.00% -15.62% -8.57% 0.00% 0.00% 0.00% - Horiz. % 79.41% 79.41% 94.12% 102.94% 102.94% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,344 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 15.12 12.68 9.71 15.44 20.56 10.09 24.05 -32.81% QoQ % 19.24% 30.59% -37.11% -24.90% 103.77% -58.05% - Horiz. % 62.87% 52.72% 40.37% 64.20% 85.49% 41.95% 100.00%
EPS -1.53 -2.10 -2.22 0.50 0.76 0.12 0.86 - QoQ % 27.14% 5.41% -544.00% -34.21% 533.33% -86.05% - Horiz. % -177.91% -244.19% -258.14% 58.14% 88.37% 13.95% 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 0.2622 0.2609 0.2832 0.3098 0.3098 - 0.2921 -8.84% QoQ % 0.50% -7.87% -8.59% 0.00% 0.00% 0.00% - Horiz. % 89.76% 89.32% 96.95% 106.06% 106.06% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/06/19 29/03/19 31/12/18 31/10/18 31/07/18 29/06/18 30/04/18 -
Price 0.3000 0.2700 0.2900 0.3200 0.4500 0.3500 0.4050 -
P/RPS 1.93 2.06 2.64 1.83 1.94 2.98 1.45 27.76% QoQ % -6.31% -21.97% 44.26% -5.67% -34.90% 105.52% - Horiz. % 133.10% 142.07% 182.07% 126.21% 133.79% 205.52% 100.00%
P/EPS -19.07 -12.40 -11.58 57.09 52.09 248.37 40.48 - QoQ % -53.79% -7.08% -120.28% 9.60% -79.03% 513.56% - Horiz. % -47.11% -30.63% -28.61% 141.03% 128.68% 613.56% 100.00%
EY -5.24 -8.06 -8.63 1.75 1.92 0.40 2.47 - QoQ % 34.99% 6.60% -593.14% -8.85% 380.00% -83.81% - Horiz. % -212.15% -326.32% -349.39% 70.85% 77.73% 16.19% 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 1.11 1.00 0.91 0.91 1.29 0.00 1.19 -5.79% QoQ % 11.00% 9.89% 0.00% -29.46% 0.00% 0.00% - Horiz. % 93.28% 84.03% 76.47% 76.47% 108.40% 0.00% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 31/10/18 31/07/18 30/06/18 30/04/18 CAGR
Date 28/08/19 29/05/19 28/02/19 31/12/18 28/09/18 - 27/06/18 -
Price 0.2500 0.3200 0.2400 0.2900 0.3250 0.0000 0.3550 -
P/RPS 1.61 2.44 2.19 1.66 1.40 0.00 1.27 22.54% QoQ % -34.02% 11.42% 31.93% 18.57% 0.00% 0.00% - Horiz. % 126.77% 192.13% 172.44% 130.71% 110.24% 0.00% 100.00%
P/EPS -15.90 -14.70 -9.58 51.74 37.62 0.00 35.48 - QoQ % -8.16% -53.44% -118.52% 37.53% 0.00% 0.00% - Horiz. % -44.81% -41.43% -27.00% 145.83% 106.03% 0.00% 100.00%
EY -6.29 -6.80 -10.43 1.93 2.66 0.00 2.82 - QoQ % 7.50% 34.80% -640.41% -27.44% 0.00% 0.00% - Horiz. % -223.05% -241.13% -369.86% 68.44% 94.33% 0.00% 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 0.93 1.19 0.75 0.83 0.93 0.00 1.04 -9.13% QoQ % -21.85% 58.67% -9.64% -10.75% 0.00% 0.00% - Horiz. % 89.42% 114.42% 72.12% 79.81% 89.42% 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
OCR_2Q2019.pdf 
