[OCR] QoQ TTM Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Revenue 41,900 32,077 50,992 25,052 67,933 33,332 79,460 -50.21% QoQ % 30.62% -37.09% 103.54% -63.12% 103.81% -58.05% - Horiz. % 52.73% 40.37% 64.17% 31.53% 85.49% 41.95% 100.00%
PBT -8,626 -9,600 7,764 5,190 9,244 2,420 6,734 - QoQ % 10.15% -223.65% 49.60% -43.86% 281.98% -64.06% - Horiz. % -128.10% -142.56% 115.30% 77.07% 137.27% 35.94% 100.00%
Tax -1,737 -528 -1,771 -365 -1,331 255 -1,521 15.57% QoQ % -228.98% 70.19% -385.21% 72.58% -621.96% 116.77% - Horiz. % 114.20% 34.71% 116.44% 24.00% 87.51% -16.77% 100.00%
NP -10,363 -10,128 5,993 4,825 7,913 2,675 5,213 - QoQ % -2.32% -269.00% 24.21% -39.02% 195.81% -48.69% - Horiz. % -198.79% -194.28% 114.96% 92.56% 151.79% 51.31% 100.00%
NP to SH -6,950 -7,322 1,639 2,209 2,526 400 2,840 - QoQ % 5.08% -546.74% -25.80% -12.55% 531.50% -85.92% - Horiz. % -244.72% -257.82% 57.71% 77.78% 88.94% 14.08% 100.00%
Tax Rate - % - % 22.81 % 7.03 % 14.40 % -10.54 % 22.59 % - QoQ % 0.00% 0.00% 224.47% -51.18% 236.62% -146.66% - Horiz. % 0.00% 0.00% 100.97% 31.12% 63.75% -46.66% 100.00%
Total Cost 52,263 42,205 44,999 20,227 60,020 30,657 74,247 -31.79% QoQ % 23.83% -6.21% 122.47% -66.30% 95.78% -58.71% - Horiz. % 70.39% 56.84% 60.61% 27.24% 80.84% 41.29% 100.00%
Net Worth 86,192 93,568 102,338 - 102,338 - 96,507 -11.59% QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.31% 96.95% 106.04% 0.00% 106.04% 0.00% 100.00%
Dividend 31/03/19 31/12/18 31/10/18 30/09/18 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 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Net Worth 86,192 93,568 102,338 - 102,338 - 96,507 -11.59% QoQ % -7.88% -8.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.31% 96.95% 106.04% 0.00% 106.04% 0.00% 100.00%
NOSH 319,233 292,402 292,395 292,395 292,395 283,847 283,847 13.66% QoQ % 9.18% 0.00% 0.00% 0.00% 3.01% 0.00% - Horiz. % 112.47% 103.01% 103.01% 103.01% 103.01% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
NP Margin -24.73 % -31.57 % 11.75 % 19.26 % 11.65 % 8.03 % 6.56 % - QoQ % 21.67% -368.68% -38.99% 65.32% 45.08% 22.41% - Horiz. % -376.98% -481.25% 179.12% 293.60% 177.59% 122.41% 100.00%
ROE -8.06 % -7.83 % 1.60 % - % 2.47 % - % 2.94 % - QoQ % -2.94% -589.38% 0.00% 0.00% 0.00% 0.00% - Horiz. % -274.15% -266.33% 54.42% 0.00% 84.01% 0.00% 100.00%
Per Share 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 13.13 10.97 17.44 8.57 23.23 11.74 27.99 -56.16% QoQ % 19.69% -37.10% 103.50% -63.11% 97.87% -58.06% - Horiz. % 46.91% 39.19% 62.31% 30.62% 82.99% 41.94% 100.00%
EPS -2.18 -2.50 0.56 0.76 0.86 0.14 1.00 - QoQ % 12.80% -546.43% -26.32% -11.63% 514.29% -86.00% - Horiz. % -218.00% -250.00% 56.00% 76.00% 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 0.3200 0.3500 - 0.3500 - 0.3400 -22.21% QoQ % -15.62% -8.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 79.41% 94.12% 102.94% 0.00% 102.94% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
RPS 9.17 7.02 11.16 5.48 14.87 7.30 17.39 -50.21% QoQ % 30.63% -37.10% 103.65% -63.15% 103.70% -58.02% - Horiz. % 52.73% 40.37% 64.17% 31.51% 85.51% 41.98% 100.00%
EPS -1.52 -1.60 0.36 0.48 0.55 0.09 0.62 - QoQ % 5.00% -544.44% -25.00% -12.73% 511.11% -85.48% - Horiz. % -245.16% -258.06% 58.06% 77.42% 88.71% 14.52% 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 0.1887 0.2048 0.2240 - 0.2240 - 0.2112 -11.55% QoQ % -7.86% -8.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.35% 96.97% 106.06% 0.00% 106.06% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/03/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 -
Price 0.2700 0.2900 0.3200 0.3250 0.4500 0.3500 0.4050 -
P/RPS 2.06 2.64 1.83 3.79 1.94 2.98 1.45 46.61% QoQ % -21.97% 44.26% -51.72% 95.36% -34.90% 105.52% - Horiz. % 142.07% 182.07% 126.21% 261.38% 133.79% 205.52% 100.00%
P/EPS -12.40 -11.58 57.09 43.02 52.09 248.37 40.48 - QoQ % -7.08% -120.28% 32.71% -17.41% -79.03% 513.56% - Horiz. % -30.63% -28.61% 141.03% 106.27% 128.68% 613.56% 100.00%
EY -8.06 -8.63 1.75 2.32 1.92 0.40 2.47 - QoQ % 6.60% -593.14% -24.57% 20.83% 380.00% -83.81% - Horiz. % -326.32% -349.39% 70.85% 93.93% 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 1.00 0.91 0.91 0.00 1.29 0.00 1.19 -17.27% QoQ % 9.89% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 84.03% 76.47% 76.47% 0.00% 108.40% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 CAGR
Date 29/05/19 28/02/19 31/12/18 - 28/09/18 - 27/06/18 -
Price 0.3200 0.2400 0.2900 0.0000 0.3250 0.0000 0.3550 -
P/RPS 2.44 2.19 1.66 0.00 1.40 0.00 1.27 103.70% QoQ % 11.42% 31.93% 0.00% 0.00% 0.00% 0.00% - Horiz. % 192.13% 172.44% 130.71% 0.00% 110.24% 0.00% 100.00%
P/EPS -14.70 -9.58 51.74 0.00 37.62 0.00 35.48 - QoQ % -53.44% -118.52% 0.00% 0.00% 0.00% 0.00% - Horiz. % -41.43% -27.00% 145.83% 0.00% 106.03% 0.00% 100.00%
EY -6.80 -10.43 1.93 0.00 2.66 0.00 2.82 - QoQ % 34.80% -640.41% 0.00% 0.00% 0.00% 0.00% - Horiz. % -241.13% -369.86% 68.44% 0.00% 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 1.19 0.75 0.83 0.00 0.93 0.00 1.04 15.81% QoQ % 58.67% -9.64% 0.00% 0.00% 0.00% 0.00% - Horiz. % 114.42% 72.12% 79.81% 0.00% 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-Quarterly results as at 30 September 2019.pdf 
