[SOLID] YoY Quarter Result on 2020-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 76,281 72,025 35,862 30,614 32,539 33,222 36,402 13.11% YoY % 5.91% 100.84% 17.14% -5.92% -2.06% -8.74% - Horiz. % 209.55% 197.86% 98.52% 84.10% 89.39% 91.26% 100.00%
PBT 2,412 517 934 920 2,124 3,695 4,166 -8.70% YoY % 366.54% -44.65% 1.52% -56.69% -42.52% -11.31% - Horiz. % 57.90% 12.41% 22.42% 22.08% 50.98% 88.69% 100.00%
Tax -295 -204 -219 -350 -758 -1,033 -1,007 -18.49% YoY % -44.61% 6.85% 37.43% 53.83% 26.62% -2.58% - Horiz. % 29.29% 20.26% 21.75% 34.76% 75.27% 102.58% 100.00%
NP 2,117 313 715 570 1,366 2,662 3,159 -6.45% YoY % 576.36% -56.22% 25.44% -58.27% -48.69% -15.73% - Horiz. % 67.01% 9.91% 22.63% 18.04% 43.24% 84.27% 100.00%
NP to SH 2,111 112 715 569 1,366 2,722 3,130 -6.35% YoY % 1,784.82% -84.34% 25.66% -58.35% -49.82% -13.04% - Horiz. % 67.44% 3.58% 22.84% 18.18% 43.64% 86.96% 100.00%
Tax Rate 12.23 % 39.46 % 23.45 % 38.04 % 35.69 % 27.96 % 24.17 % -10.72% YoY % -69.01% 68.27% -38.35% 6.58% 27.65% 15.68% - Horiz. % 50.60% 163.26% 97.02% 157.39% 147.66% 115.68% 100.00%
Total Cost 74,164 71,712 35,147 30,044 31,173 30,560 33,243 14.30% YoY % 3.42% 104.03% 16.99% -3.62% 2.01% -8.07% - Horiz. % 223.10% 215.72% 105.73% 90.38% 93.77% 91.93% 100.00%
Net Worth 146,626 141,166 141,091 140,454 136,599 122,077 95,846 7.34% YoY % 3.87% 0.05% 0.45% 2.82% 11.90% 27.37% - Horiz. % 152.98% 147.28% 147.20% 146.54% 142.52% 127.37% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - 499 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 36.59 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 146,626 141,166 141,091 140,454 136,599 122,077 95,846 7.34% YoY % 3.87% 0.05% 0.45% 2.82% 11.90% 27.37% - Horiz. % 152.98% 147.28% 147.20% 146.54% 142.52% 127.37% 100.00%
NOSH 396,289 392,130 391,919 167,208 166,585 164,969 149,760 17.59% YoY % 1.06% 0.05% 134.39% 0.37% 0.98% 10.16% - Horiz. % 264.61% 261.84% 261.70% 111.65% 111.23% 110.16% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 2.78 % 0.43 % 1.99 % 1.86 % 4.20 % 8.01 % 8.68 % -17.27% YoY % 546.51% -78.39% 6.99% -55.71% -47.57% -7.72% - Horiz. % 32.03% 4.95% 22.93% 21.43% 48.39% 92.28% 100.00%
ROE 1.44 % 0.08 % 0.51 % 0.41 % 1.00 % 2.23 % 3.27 % -12.77% YoY % 1,700.00% -84.31% 24.39% -59.00% -55.16% -31.80% - Horiz. % 44.04% 2.45% 15.60% 12.54% 30.58% 68.20% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 19.25 18.37 9.15 18.31 19.53 20.14 24.31 -3.81% YoY % 4.79% 100.77% -50.03% -6.25% -3.03% -17.15% - Horiz. % 79.19% 75.57% 37.64% 75.32% 80.34% 82.85% 100.00%
EPS 0.53 0.08 0.18 0.34 0.82 1.65 2.09 -20.42% YoY % 562.50% -55.56% -47.06% -58.54% -50.30% -21.05% - Horiz. % 25.36% 3.83% 8.61% 16.27% 39.23% 78.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3700 0.3600 0.3600 0.8400 0.8200 0.7400 0.6400 -8.72% YoY % 2.78% 0.00% -57.14% 2.44% 10.81% 15.63% - Horiz. % 57.81% 56.25% 56.25% 131.25% 128.12% 115.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 14.69 13.87 6.90 5.89 6.27 6.40 7.01 13.11% YoY % 5.91% 101.01% 17.15% -6.06% -2.03% -8.70% - Horiz. % 209.56% 197.86% 98.43% 84.02% 89.44% 91.30% 100.00%
EPS 0.41 0.02 0.14 0.11 0.26 0.52 0.60 -6.14% YoY % 1,950.00% -85.71% 27.27% -57.69% -50.00% -13.33% - Horiz. % 68.33% 3.33% 23.33% 18.33% 43.33% 86.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2823 0.2718 0.2717 0.2704 0.2630 0.2350 0.1845 7.34% YoY % 3.86% 0.04% 0.48% 2.81% 11.91% 27.37% - Horiz. % 153.01% 147.32% 147.26% 146.56% 142.55% 127.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.1950 0.2650 0.3000 0.9950 1.3200 1.9000 1.0700 -
P/RPS 1.01 1.44 3.28 5.43 6.76 9.43 4.40 -21.73% YoY % -29.86% -56.10% -39.59% -19.67% -28.31% 114.32% - Horiz. % 22.95% 32.73% 74.55% 123.41% 153.64% 214.32% 100.00%
P/EPS 36.61 927.81 164.44 292.39 160.98 115.15 51.20 -5.43% YoY % -96.05% 464.22% -43.76% 81.63% 39.80% 124.90% - Horiz. % 71.50% 1,812.13% 321.17% 571.07% 314.41% 224.90% 100.00%
EY 2.73 0.11 0.61 0.34 0.62 0.87 1.95 5.76% YoY % 2,381.82% -81.97% 79.41% -45.16% -28.74% -55.38% - Horiz. % 140.00% 5.64% 31.28% 17.44% 31.79% 44.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.23 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.74 0.83 1.18 1.61 2.57 1.67 -17.40% YoY % -28.38% -10.84% -29.66% -26.71% -37.35% 53.89% - Horiz. % 31.74% 44.31% 49.70% 70.66% 96.41% 153.89% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 29/12/14 -
Price 0.2450 0.2750 0.2950 0.3450 1.2600 1.4500 1.5500 -
P/RPS 1.27 1.50 3.22 1.88 6.45 7.20 6.38 -23.57% YoY % -15.33% -53.42% 71.28% -70.85% -10.42% 12.85% - Horiz. % 19.91% 23.51% 50.47% 29.47% 101.10% 112.85% 100.00%
P/EPS 45.99 962.82 161.70 101.38 153.66 87.88 74.16 -7.65% YoY % -95.22% 495.44% 59.50% -34.02% 74.85% 18.50% - Horiz. % 62.01% 1,298.30% 218.04% 136.70% 207.20% 118.50% 100.00%
EY 2.17 0.10 0.62 0.99 0.65 1.14 1.35 8.22% YoY % 2,070.00% -83.87% -37.37% 52.31% -42.98% -15.56% - Horiz. % 160.74% 7.41% 45.93% 73.33% 48.15% 84.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.24 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.76 0.82 0.41 1.54 1.96 2.42 -19.45% YoY % -13.16% -7.32% 100.00% -73.38% -21.43% -19.01% - Horiz. % 27.27% 31.40% 33.88% 16.94% 63.64% 80.99% 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
Solid-Q2 FYE 2021.pdf 
