[FINTEC] YoY Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 41,443 9,689 437 1,909 1,507 6,474 0 - YoY % 327.73% 2,117.16% -77.11% 26.68% -76.72% 0.00% - Horiz. % 640.15% 149.66% 6.75% 29.49% 23.28% 100.00% -
PBT 151,008 24,469 -31,565 39,073 -7,689 -10,270 0 - YoY % 517.14% 177.52% -180.78% 608.17% 25.13% 0.00% - Horiz. % -1,470.38% -238.26% 307.35% -380.46% 74.87% 100.00% -
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 151,008 24,469 -31,565 39,073 -7,689 -10,270 0 - YoY % 517.14% 177.52% -180.78% 608.17% 25.13% 0.00% - Horiz. % -1,470.38% -238.26% 307.35% -380.46% 74.87% 100.00% -
NP to SH 151,009 24,471 -31,561 39,088 -7,683 -10,182 0 - YoY % 517.09% 177.54% -180.74% 608.76% 24.54% 0.00% - Horiz. % -1,483.10% -240.34% 309.97% -383.89% 75.46% 100.00% -
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -109,565 -14,780 32,002 -37,164 9,196 16,744 0 - YoY % -641.31% -146.18% 186.11% -504.13% -45.08% 0.00% - Horiz. % -654.35% -88.27% 191.13% -221.95% 54.92% 100.00% -
Net Worth 504,135 175,414 151,800 93,826 34,305 54,391 - - YoY % 187.40% 15.56% 61.79% 173.50% -36.93% 0.00% - Horiz. % 926.87% 322.51% 279.09% 172.50% 63.07% 100.00% -
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 504,135 175,414 151,800 93,826 34,305 54,391 - - YoY % 187.40% 15.56% 61.79% 173.50% -36.93% 0.00% - Horiz. % 926.87% 322.51% 279.09% 172.50% 63.07% 100.00% -
NOSH 908,516 611,414 570,679 387,393 893,372 870,256 407,500 14.28% YoY % 48.59% 7.14% 47.31% -56.64% 2.66% 113.56% - Horiz. % 222.95% 150.04% 140.04% 95.07% 219.23% 213.56% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 364.38 % 252.54 % -7,223.11 % 2,046.78 % -510.22 % -158.63 % - % - YoY % 44.29% 103.50% -452.90% 501.16% -221.64% 0.00% - Horiz. % -229.70% -159.20% 4,553.43% -1,290.29% 321.64% 100.00% -
ROE 29.95 % 13.95 % -20.79 % 41.66 % -22.40 % -18.72 % - % - YoY % 114.70% 167.10% -149.90% 285.98% -19.66% 0.00% - Horiz. % -159.99% -74.52% 111.06% -222.54% 119.66% 100.00% -
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.56 1.58 0.08 0.49 0.17 0.74 - - YoY % 188.61% 1,875.00% -83.67% 188.24% -77.03% 0.00% - Horiz. % 616.22% 213.51% 10.81% 66.22% 22.97% 100.00% -
EPS 16.66 4.00 -5.53 10.09 -0.86 -1.17 0.00 - YoY % 316.50% 172.33% -154.81% 1,273.26% 26.50% 0.00% - Horiz. % -1,423.93% -341.88% 472.65% -862.39% 73.50% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5549 0.2869 0.2660 0.2422 0.0384 0.0625 - - YoY % 93.41% 7.86% 9.83% 530.73% -38.56% 0.00% - Horiz. % 887.84% 459.04% 425.60% 387.52% 61.44% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,943,132 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.41 0.33 0.01 0.06 0.05 0.22 - - YoY % 327.27% 3,200.00% -83.33% 20.00% -77.27% 0.00% - Horiz. % 640.91% 150.00% 4.55% 27.27% 22.73% 100.00% -
EPS 5.13 0.83 -1.07 1.33 -0.26 -0.35 0.00 - YoY % 518.07% 177.57% -180.45% 611.54% 25.71% 0.00% - Horiz. % -1,465.71% -237.14% 305.71% -380.00% 74.29% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1713 0.0596 0.0516 0.0319 0.0117 0.0185 - - YoY % 187.42% 15.50% 61.76% 172.65% -36.76% 0.00% - Horiz. % 925.95% 322.16% 278.92% 172.43% 63.24% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0600 0.0450 0.0850 0.1600 0.0450 0.0700 0.0900 -
P/RPS 1.32 2.84 111.00 32.47 26.68 9.41 0.00 - YoY % -53.52% -97.44% 241.85% 21.70% 183.53% 0.00% - Horiz. % 14.03% 30.18% 1,179.60% 345.06% 283.53% 100.00% -
P/EPS 0.36 1.12 -1.54 1.59 -5.23 -5.98 0.00 - YoY % -67.86% 172.73% -196.86% 130.40% 12.54% 0.00% - Horiz. % -6.02% -18.73% 25.75% -26.59% 87.46% 100.00% -
EY 277.03 88.94 -65.06 63.06 -19.11 -16.71 0.00 - YoY % 211.48% 236.70% -203.17% 429.98% -14.36% 0.00% - Horiz. % -1,657.87% -532.26% 389.35% -377.38% 114.36% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.11 0.16 0.32 0.66 1.17 1.12 0.00 - YoY % -31.25% -50.00% -51.52% -43.59% 4.46% 0.00% - Horiz. % 9.82% 14.29% 28.57% 58.93% 104.46% 100.00% -
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 29/08/18 15/11/17 26/08/16 28/08/15 - -
Price 0.1600 0.0550 0.0700 0.2050 0.0450 0.0550 0.0000 -
P/RPS 3.51 3.47 91.41 41.60 26.68 7.39 0.00 - YoY % 1.15% -96.20% 119.74% 55.92% 261.03% 0.00% - Horiz. % 47.50% 46.96% 1,236.94% 562.92% 361.03% 100.00% -
P/EPS 0.96 1.37 -1.27 2.03 -5.23 -4.70 0.00 - YoY % -29.93% 207.87% -162.56% 138.81% -11.28% 0.00% - Horiz. % -20.43% -29.15% 27.02% -43.19% 111.28% 100.00% -
EY 103.88 72.77 -79.01 49.22 -19.11 -21.27 0.00 - YoY % 42.75% 192.10% -260.52% 357.56% 10.16% 0.00% - Horiz. % -488.39% -342.13% 371.46% -231.41% 89.84% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.29 0.19 0.26 0.85 1.17 0.88 0.00 - YoY % 52.63% -26.92% -69.41% -27.35% 32.95% 0.00% - Horiz. % 32.95% 21.59% 29.55% 96.59% 132.95% 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
FINTEC - 1Q2021 Financial Results.pdf 
