[REACH] YoY Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
Revenue 170,812 220,284 157,116 14,994 331 4 - 426.07% YoY % -22.46% 40.20% 947.86% 4,429.91% 8,175.00% - - Horiz. % 4,270,300.00% 5,507,100.00% 3,927,900.00% 374,850.00% 8,275.00% 100.00% -
PBT -199,813 -42,507 -121,734 121,886 -28,184 -2,169 - 102.25% YoY % -370.07% 65.08% -199.88% 532.47% -1,199.40% - - Horiz. % 9,212.22% 1,959.75% 5,612.45% -5,619.46% 1,299.40% 100.00% -
Tax 30,266 -18,259 -38,129 -9,192 -117 0 - - YoY % 265.76% 52.11% -314.81% -7,756.41% 0.00% - - Horiz. % -25,868.38% 15,605.98% 32,588.89% 7,856.41% 100.00% - -
NP -169,547 -60,766 -159,863 112,694 -28,301 -2,169 - 97.14% YoY % -179.02% 61.99% -241.86% 498.20% -1,204.79% - - Horiz. % 7,816.83% 2,801.57% 7,370.36% -5,195.67% 1,304.79% 100.00% -
NP to SH -141,571 -44,434 -96,340 112,694 -28,301 -2,169 - 91.68% YoY % -218.61% 53.88% -185.49% 498.20% -1,204.79% - - Horiz. % 6,527.02% 2,048.59% 4,441.68% -5,195.67% 1,304.79% 100.00% -
Tax Rate - % - % - % 7.54 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 340,359 281,050 316,979 -97,700 28,632 2,173 - 119.67% YoY % 21.10% -11.33% 424.44% -441.23% 1,217.63% - - Horiz. % 15,663.09% 12,933.73% 14,587.16% -4,496.09% 1,317.63% 100.00% -
Net Worth 690,740 844,237 822,309 908,674 -273 445 - 213.90% YoY % -18.18% 2.67% -9.50% 332,000.69% -161.44% - - Horiz. % 155,021.84% 189,471.16% 184,549.83% 203,932.52% -61.44% 100.00% -
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
Net Worth 690,740 844,237 822,309 908,674 -273 445 - 213.90% YoY % -18.18% 2.67% -9.50% 332,000.69% -161.44% - - Horiz. % 155,021.84% 189,471.16% 184,549.83% 203,932.52% -61.44% 100.00% -
NOSH 1,096,413 1,096,413 1,096,413 1,262,047 65,185 14,281 - 96.59% YoY % 0.00% 0.00% -13.12% 1,836.08% 356.44% - - Horiz. % 7,677.26% 7,677.26% 7,677.26% 8,837.06% 456.44% 100.00% -
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
NP Margin -99.26 % -27.59 % -101.75 % 751.59 % -8,550.15 % -54,225.00 % - % -62.53% YoY % -259.77% 72.88% -113.54% 108.79% 84.23% - - Horiz. % 0.18% 0.05% 0.19% -1.39% 15.77% 100.00% -
ROE -20.50 % -5.26 % -11.72 % 12.40 % 0.00 % -486.79 % - % -38.93% YoY % -289.73% 55.12% -194.52% 0.00% 0.00% - - Horiz. % 4.21% 1.08% 2.41% -2.55% -0.00% 100.00% -
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
RPS 15.58 20.09 14.33 1.19 0.51 0.03 - 164.75% YoY % -22.45% 40.20% 1,104.20% 133.33% 1,600.00% - - Horiz. % 51,933.33% 66,966.67% 47,766.67% 3,966.67% 1,700.00% 100.00% -
EPS -0.13 -0.04 -0.09 0.09 -0.03 -0.15 - -2.20% YoY % -225.00% 55.56% -200.00% 400.00% 80.00% - - Horiz. % 86.67% 26.67% 60.00% -60.00% 20.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.6300 0.7700 0.7500 0.7200 -0.0042 0.0312 - 59.68% YoY % -18.18% 2.67% 4.17% 17,242.86% -113.46% - - Horiz. % 2,019.23% 2,467.95% 2,403.85% 2,307.69% -13.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,096,413 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
RPS 15.58 20.09 14.33 1.37 0.03 0.00 - - YoY % -22.45% 40.20% 945.99% 4,466.67% 0.00% - - Horiz. % 51,933.33% 66,966.67% 47,766.67% 4,566.67% 100.00% - -
EPS -0.13 -0.04 -0.09 10.28 -2.58 -0.20 - -6.49% YoY % -225.00% 55.56% -100.88% 498.45% -1,190.00% - - Horiz. % 65.00% 20.00% 45.00% -5,140.00% 1,290.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.6300 0.7700 0.7500 0.8288 -0.0002 0.0004 - 214.68% YoY % -18.18% 2.67% -9.51% 414,500.00% -150.00% - - Horiz. % 157,500.00% 192,500.00% 187,500.00% 207,200.00% -50.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 - - - -
Price 0.1650 0.2950 0.4100 0.6400 0.0000 0.0000 - -
P/RPS 1.06 1.47 2.86 53.87 0.00 0.00 - - YoY % -27.89% -48.60% -94.69% 0.00% 0.00% - - Horiz. % 1.97% 2.73% 5.31% 100.00% - - -
P/EPS -1.28 -7.28 -4.67 7.17 0.00 0.00 - - YoY % 82.42% -55.89% -165.13% 0.00% 0.00% - - Horiz. % -17.85% -101.53% -65.13% 100.00% - - -
EY -78.26 -13.74 -21.43 13.95 0.00 0.00 - - YoY % -469.58% 35.88% -253.62% 0.00% 0.00% - - Horiz. % -561.00% -98.49% -153.62% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.26 0.38 0.55 0.89 0.00 0.00 - - YoY % -31.58% -30.91% -38.20% 0.00% 0.00% - - Horiz. % 29.21% 42.70% 61.80% 100.00% - - -
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/07/14 31/07/13 - CAGR
Date 02/03/20 28/02/19 28/02/18 28/02/17 30/09/14 - - -
Price 0.1100 0.2950 0.3600 0.6200 0.6450 0.0000 - -
P/RPS 0.71 1.47 2.51 52.19 127.02 0.00 - - YoY % -51.70% -41.43% -95.19% -58.91% 0.00% - - Horiz. % 0.56% 1.16% 1.98% 41.09% 100.00% - -
P/EPS -0.85 -7.28 -4.10 6.94 -1.49 0.00 - - YoY % 88.32% -77.56% -159.08% 565.77% 0.00% - - Horiz. % 57.05% 488.59% 275.17% -465.77% 100.00% - -
EY -117.38 -13.74 -24.41 14.40 -67.31 0.00 - - YoY % -754.29% 43.71% -269.51% 121.39% 0.00% - - Horiz. % 174.39% 20.41% 36.27% -21.39% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.17 0.38 0.48 0.86 0.00 0.00 - - YoY % -55.26% -20.83% -44.19% 0.00% 0.00% - - Horiz. % 19.77% 44.19% 55.81% 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 
