[FINTEC] YoY Quarter Result on 2020-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,177 339 8,890 7,959 1,087 10 0 - YoY % 1,132.15% -96.19% 11.70% 632.20% 10,770.00% 0.00% - Horiz. % 41,770.00% 3,390.00% 88,900.00% 79,590.00% 10,870.00% 100.00% -
PBT 720,500 71,693 12,257 21,083 1,803 -15,219 0 - YoY % 904.98% 484.91% -41.86% 1,069.33% 111.85% 0.00% - Horiz. % -4,734.21% -471.08% -80.54% -138.53% -11.85% 100.00% -
Tax 0 0 0 -332 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 100.00% - - -
NP 720,500 71,693 12,257 20,751 1,803 -15,219 0 - YoY % 904.98% 484.91% -40.93% 1,050.92% 111.85% 0.00% - Horiz. % -4,734.21% -471.08% -80.54% -136.35% -11.85% 100.00% -
NP to SH 720,503 71,695 12,260 20,755 1,808 -15,134 0 - YoY % 904.96% 484.79% -40.93% 1,047.95% 111.95% 0.00% - Horiz. % -4,760.82% -473.73% -81.01% -137.14% -11.95% 100.00% -
Tax Rate - % - % - % 1.57 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost -716,323 -71,354 -3,367 -12,792 -716 15,229 0 - YoY % -903.90% -2,019.22% 73.68% -1,686.59% -104.70% 0.00% - Horiz. % -4,703.68% -468.54% -22.11% -84.00% -4.70% 100.00% -
Net Worth 1,074,632 204,279 150,149 124,485 36,431 45,056 - - YoY % 426.06% 36.05% 20.62% 241.70% -19.14% 0.00% - Horiz. % 2,385.10% 453.39% 333.25% 276.29% 80.86% 100.00% -
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,074,632 204,279 150,149 124,485 36,431 45,056 - - YoY % 426.06% 36.05% 20.62% 241.70% -19.14% 0.00% - Horiz. % 2,385.10% 453.39% 333.25% 276.29% 80.86% 100.00% -
NOSH 1,171,134 525,815 533,201 444,432 903,999 864,799 423,725 18.45% YoY % 122.73% -1.39% 19.97% -50.84% 4.53% 104.09% - Horiz. % 276.39% 124.09% 125.84% 104.89% 213.35% 204.09% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17,249.22 % 21,148.38 % 137.87 % 260.72 % 165.87 % -152,190.00 % - % - YoY % -18.44% 15,239.36% -47.12% 57.18% 100.11% 0.00% - Horiz. % -11.33% -13.90% -0.09% -0.17% -0.11% 100.00% -
ROE 67.05 % 35.10 % 8.17 % 16.67 % 4.96 % -33.59 % - % - YoY % 91.03% 329.62% -50.99% 236.09% 114.77% 0.00% - Horiz. % -199.61% -104.50% -24.32% -49.63% -14.77% 100.00% -
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.36 0.06 1.67 1.79 0.12 0.00 - - YoY % 500.00% -96.41% -6.70% 1,391.67% 0.00% 0.00% - Horiz. % 300.00% 50.00% 1,391.67% 1,491.67% 100.00% - -
EPS 61.52 13.64 2.30 4.67 0.20 -1.75 0.00 - YoY % 351.03% 493.04% -50.75% 2,235.00% 111.43% 0.00% - Horiz. % -3,515.43% -779.43% -131.43% -266.86% -11.43% 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 0.9176 0.3885 0.2816 0.2801 0.0403 0.0521 - - YoY % 136.19% 37.96% 0.54% 595.04% -22.65% 0.00% - Horiz. % 1,761.23% 745.68% 540.50% 537.62% 77.35% 100.00% -
Adjusted Per Share Value based on latest NOSH - 2,943,132 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 0.14 0.01 0.30 0.27 0.04 0.00 - - YoY % 1,300.00% -96.67% 11.11% 575.00% 0.00% 0.00% - Horiz. % 350.00% 25.00% 750.00% 675.00% 100.00% - -
EPS 24.48 2.44 0.42 0.71 0.06 -0.51 0.00 - YoY % 903.28% 480.95% -40.85% 1,083.33% 111.76% 0.00% - Horiz. % -4,800.00% -478.43% -82.35% -139.22% -11.76% 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 0.3651 0.0694 0.0510 0.0423 0.0124 0.0153 - - YoY % 426.08% 36.08% 20.57% 241.13% -18.95% 0.00% - Horiz. % 2,386.27% 453.59% 333.33% 276.47% 81.05% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.0850 0.0450 0.0600 0.1450 0.0500 0.0550 0.1800 -
P/RPS 23.83 69.80 3.60 8.10 41.58 4,756.40 0.00 - YoY % -65.86% 1,838.89% -55.56% -80.52% -99.13% 0.00% - Horiz. % 0.50% 1.47% 0.08% 0.17% 0.87% 100.00% -
P/EPS 0.14 0.33 2.61 3.10 25.00 -3.14 0.00 - YoY % -57.58% -87.36% -15.81% -87.60% 896.18% 0.00% - Horiz. % -4.46% -10.51% -83.12% -98.73% -796.18% 100.00% -
EY 723.79 303.00 38.32 32.21 4.00 -31.82 0.00 - YoY % 138.87% 690.71% 18.97% 705.25% 112.57% 0.00% - Horiz. % -2,274.64% -952.23% -120.43% -101.23% -12.57% 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 0.09 0.12 0.21 0.52 1.24 1.06 0.00 - YoY % -25.00% -42.86% -59.62% -58.06% 16.98% 0.00% - Horiz. % 8.49% 11.32% 19.81% 49.06% 116.98% 100.00% -
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 25/11/19 30/11/18 15/11/17 29/11/16 26/11/15 - -
Price 0.0950 0.0600 0.0550 0.2050 0.0550 0.0600 0.0000 -
P/RPS 26.64 93.06 3.30 11.45 45.74 5,188.80 0.00 - YoY % -71.37% 2,720.00% -71.18% -74.97% -99.12% 0.00% - Horiz. % 0.51% 1.79% 0.06% 0.22% 0.88% 100.00% -
P/EPS 0.15 0.44 2.39 4.39 27.50 -3.43 0.00 - YoY % -65.91% -81.59% -45.56% -84.04% 901.75% 0.00% - Horiz. % -4.37% -12.83% -69.68% -127.99% -801.75% 100.00% -
EY 647.60 227.25 41.81 22.78 3.64 -29.17 0.00 - YoY % 184.97% 443.53% 83.54% 525.82% 112.48% 0.00% - Horiz. % -2,220.09% -779.05% -143.33% -78.09% -12.48% 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 0.10 0.15 0.20 0.73 1.36 1.15 0.00 - YoY % -33.33% -25.00% -72.60% -46.32% 18.26% 0.00% - Horiz. % 8.70% 13.04% 17.39% 63.48% 118.26% 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 - 2Q2021 Financial Results.pdf 
