[CLOUD] YoY Quarter Result on 2018-09-30 [#0] 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 - - CAGR
Revenue 33,598 26,008 30,275 27,397 20,114 - - 13.68% YoY % 29.18% -14.09% 10.50% 36.21% - - - Horiz. % 167.04% 129.30% 150.52% 136.21% 100.00% - -
PBT 2,842 1,789 193 155 -3,761 - - - YoY % 58.86% 826.94% 24.52% 104.12% - - - Horiz. % -75.57% -47.57% -5.13% -4.12% 100.00% - -
Tax -590 -782 -61 -20 43 - - - YoY % 24.55% -1,181.97% -205.00% -146.51% - - - Horiz. % -1,372.09% -1,818.60% -141.86% -46.51% 100.00% - -
NP 2,252 1,007 132 135 -3,718 - - - YoY % 123.63% 662.88% -2.22% 103.63% - - - Horiz. % -60.57% -27.08% -3.55% -3.63% 100.00% - -
NP to SH 2,252 1,007 132 135 -3,718 - - - YoY % 123.63% 662.88% -2.22% 103.63% - - - Horiz. % -60.57% -27.08% -3.55% -3.63% 100.00% - -
Tax Rate 20.76 % 43.71 % 31.61 % 12.90 % - % - % - % - YoY % -52.51% 38.28% 145.04% 0.00% - - - Horiz. % 160.93% 338.84% 245.04% 100.00% - - -
Total Cost 31,346 25,001 30,143 27,262 23,832 - - 7.09% YoY % 25.38% -17.06% 10.57% 14.39% - - - Horiz. % 131.53% 104.91% 126.48% 114.39% 100.00% - -
Net Worth 75,887 66,495 54,277 35,201 - - - - YoY % 14.13% 22.51% 54.19% 0.00% - - - Horiz. % 215.58% 188.90% 154.19% 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 75,887 66,495 54,277 35,201 - - - - YoY % 14.13% 22.51% 54.19% 0.00% - - - Horiz. % 215.58% 188.90% 154.19% 100.00% - - -
NOSH 831,188 831,188 794,690 725,814 729,019 - - 3.33% YoY % 0.00% 4.59% 9.49% -0.44% - - - Horiz. % 114.01% 114.01% 109.01% 99.56% 100.00% - -
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
NP Margin 6.70 % 3.87 % 0.44 % 0.49 % -18.48 % - % - % - YoY % 73.13% 779.55% -10.20% 102.65% - - - Horiz. % -36.26% -20.94% -2.38% -2.65% 100.00% - -
ROE 2.97 % 1.51 % 0.24 % 0.38 % - % - % - % - YoY % 96.69% 529.17% -36.84% 0.00% - - - Horiz. % 781.58% 397.37% 63.16% 100.00% - - -
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
RPS 4.04 3.13 3.81 3.77 2.76 - - 9.99% YoY % 29.07% -17.85% 1.06% 36.59% - - - Horiz. % 146.38% 113.41% 138.04% 136.59% 100.00% - -
EPS 0.27 0.12 0.02 0.02 -0.51 - - - YoY % 125.00% 500.00% 0.00% 103.92% - - - Horiz. % -52.94% -23.53% -3.92% -3.92% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0913 0.0800 0.0683 0.0485 - - - - YoY % 14.13% 17.13% 40.82% 0.00% - - - Horiz. % 188.25% 164.95% 140.82% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 831,188 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 - - CAGR
RPS 4.04 3.13 3.64 3.30 2.42 - - 13.66% YoY % 29.07% -14.01% 10.30% 36.36% - - - Horiz. % 166.94% 129.34% 150.41% 136.36% 100.00% - -
EPS 0.27 0.12 0.02 0.02 -0.45 - - - YoY % 125.00% 500.00% 0.00% 104.44% - - - Horiz. % -60.00% -26.67% -4.44% -4.44% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.0913 0.0800 0.0653 0.0424 - - - - YoY % 14.13% 22.51% 54.01% 0.00% - - - Horiz. % 215.33% 188.68% 154.01% 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 25/09/17 - - - -
Price 0.0850 0.2900 0.2500 0.0000 0.0000 - - -
P/RPS 2.10 9.27 6.56 0.00 0.00 - - - YoY % -77.35% 41.31% 0.00% 0.00% - - - Horiz. % 32.01% 141.31% 100.00% - - - -
P/EPS 31.37 239.37 1,505.09 0.00 0.00 - - - YoY % -86.89% -84.10% 0.00% 0.00% - - - Horiz. % 2.08% 15.90% 100.00% - - - -
EY 3.19 0.42 0.07 0.00 0.00 - - - YoY % 659.52% 500.00% 0.00% 0.00% - - - Horiz. % 4,557.14% 600.00% 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 0.93 3.63 3.66 0.00 0.00 - - - YoY % -74.38% -0.82% 0.00% 0.00% - - - Horiz. % 25.41% 99.18% 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 19/11/19 30/11/18 08/12/17 - - - -
Price 0.0850 0.1750 0.2500 0.2100 0.0000 - - -
P/RPS 2.10 5.59 6.56 5.56 0.00 - - - YoY % -62.43% -14.79% 17.99% 0.00% - - - Horiz. % 37.77% 100.54% 117.99% 100.00% - - -
P/EPS 31.37 144.45 1,505.09 1,129.04 0.00 - - - YoY % -78.28% -90.40% 33.31% 0.00% - - - Horiz. % 2.78% 12.79% 133.31% 100.00% - - -
EY 3.19 0.69 0.07 0.09 0.00 - - - YoY % 362.32% 885.71% -22.22% 0.00% - - - Horiz. % 3,544.44% 766.67% 77.78% 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 0.93 2.19 3.66 4.33 0.00 - - - YoY % -57.53% -40.16% -15.47% 0.00% - - - Horiz. % 21.48% 50.58% 84.53% 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
Cloudaron - 1HFY2019.pdf 
