[REACH] YoY Cumulative Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Cumulative Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
Revenue 57,102 133,052 150,987 107,468 0 - - - YoY % -57.08% -11.88% 40.49% 0.00% - - - Horiz. % 53.13% 123.81% 140.49% 100.00% - - -
PBT -160,032 -46,621 -42,176 -63,751 -17,651 - - 73.46% YoY % -243.26% -10.54% 33.84% -261.18% - - - Horiz. % 906.65% 264.13% 238.94% 361.18% 100.00% - -
Tax 62,622 226 1,190 4,229 3 - - 1,099.95% YoY % 27,608.85% -81.01% -71.86% 140,866.66% - - - Horiz. % 2,087,400.00% 7,533.33% 39,666.66% 140,966.66% 100.00% - -
NP -97,410 -46,395 -40,986 -59,522 -17,648 - - 53.23% YoY % -109.96% -13.20% 31.14% -237.27% - - - Horiz. % 551.96% 262.89% 232.24% 337.27% 100.00% - -
NP to SH -53,241 -35,852 -14,928 -36,574 -17,648 - - 31.77% YoY % -48.50% -140.17% 59.18% -107.24% - - - Horiz. % 301.68% 203.15% 84.59% 207.24% 100.00% - -
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Total Cost 154,512 179,447 191,973 166,990 17,648 - - 71.95% YoY % -13.90% -6.52% 14.96% 846.23% - - - Horiz. % 875.52% 1,016.81% 1,087.79% 946.23% 100.00% - -
Net Worth 581,098 822,309 800,381 953,879 - - - - YoY % -29.33% 2.74% -16.09% 0.00% - - - Horiz. % 60.92% 86.21% 83.91% 100.00% - - -
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
Net Worth 581,098 822,309 800,381 953,879 - - - - YoY % -29.33% 2.74% -16.09% 0.00% - - - Horiz. % 60.92% 86.21% 83.91% 100.00% - - -
NOSH 1,096,413 1,096,413 1,096,413 1,096,413 176,480,003 - - -71.90% YoY % 0.00% 0.00% 0.00% -99.38% - - - Horiz. % 0.62% 0.62% 0.62% 0.62% 100.00% - -
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
NP Margin -170.59 % -34.87 % -27.15 % -55.39 % 0.00 % - % - % - YoY % -389.22% -28.43% 50.98% 0.00% - - - Horiz. % 307.98% 62.95% 49.02% 100.00% - - -
ROE -9.16 % -4.36 % -1.87 % -3.83 % - % - % - % - YoY % -110.09% -133.16% 51.17% 0.00% - - - Horiz. % 239.16% 113.84% 48.83% 100.00% - - -
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
RPS 5.21 12.14 13.77 9.80 - - - - YoY % -57.08% -11.84% 40.51% 0.00% - - - Horiz. % 53.16% 123.88% 140.51% 100.00% - - -
EPS -0.05 -0.03 -0.01 -0.02 -0.01 - - 49.49% YoY % -66.67% -200.00% 50.00% -100.00% - - - Horiz. % 500.00% 300.00% 100.00% 200.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.5300 0.7500 0.7300 0.8700 - - - - YoY % -29.33% 2.74% -16.09% 0.00% - - - Horiz. % 60.92% 86.21% 83.91% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 1,096,413 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
RPS 5.21 12.14 13.77 9.80 - - - - YoY % -57.08% -11.84% 40.51% 0.00% - - - Horiz. % 53.16% 123.88% 140.51% 100.00% - - -
EPS -0.05 -0.03 -0.01 -0.02 -1.61 - - -58.00% YoY % -66.67% -200.00% 50.00% 98.76% - - - Horiz. % 3.11% 1.86% 0.62% 1.24% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.5300 0.7500 0.7300 0.8700 - - - - YoY % -29.33% 2.74% -16.09% 0.00% - - - Horiz. % 60.92% 86.21% 83.91% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 - - -
Price 0.0750 0.1950 0.4400 0.3900 0.7050 - - -
P/RPS 1.44 1.61 3.20 3.98 0.00 - - - YoY % -10.56% -49.69% -19.60% 0.00% - - - Horiz. % 36.18% 40.45% 80.40% 100.00% - - -
P/EPS -1.54 -5.96 -32.32 -11.69 -7,050.00 - - -87.83% YoY % 74.16% 81.56% -176.48% 99.83% - - - Horiz. % 0.02% 0.08% 0.46% 0.17% 100.00% - -
EY -64.75 -16.77 -3.09 -8.55 -0.01 - - 795.69% YoY % -286.11% -442.72% 63.86% -85,400.00% - - - Horiz. % 647,500.00% 167,700.02% 30,900.00% 85,500.01% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.14 0.26 0.60 0.45 0.00 - - - YoY % -46.15% -56.67% 33.33% 0.00% - - - Horiz. % 31.11% 57.78% 133.33% 100.00% - - -
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
Date 30/11/20 26/11/19 30/11/18 29/11/17 - - - -
Price 0.1000 0.1900 0.3250 0.4300 0.0000 - - -
P/RPS 1.92 1.57 2.36 4.39 0.00 - - - YoY % 22.29% -33.47% -46.24% 0.00% - - - Horiz. % 43.74% 35.76% 53.76% 100.00% - - -
P/EPS -2.06 -5.81 -23.87 -12.89 0.00 - - - YoY % 64.54% 75.66% -85.18% 0.00% - - - Horiz. % 15.98% 45.07% 185.18% 100.00% - - -
EY -48.56 -17.21 -4.19 -7.76 0.00 - - - YoY % -182.16% -310.74% 46.01% 0.00% - - - Horiz. % 625.77% 221.78% 53.99% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.19 0.25 0.45 0.49 0.00 - - - YoY % -24.00% -44.44% -8.16% 0.00% - - - Horiz. % 38.78% 51.02% 91.84% 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