[OCR] YoY TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 81,830 32,077 38,452 36,763 37,562 45,083 42,650 9.18% YoY % 155.10% -16.58% 4.59% -2.13% -16.68% 5.70% - Horiz. % 191.86% 75.21% 90.16% 86.20% 88.07% 105.70% 100.00%
PBT 10,635 -9,600 -3,630 -7,960 -5,735 -3,460 -2,030 - YoY % 210.78% -164.46% 54.40% -38.80% -65.75% -70.44% - Horiz. % -523.89% 472.91% 178.82% 392.12% 282.51% 170.44% 100.00%
Tax -1,597 -528 -62 -32 -212 -147 -98 45.65% YoY % -202.46% -751.61% -93.75% 84.91% -44.22% -50.00% - Horiz. % 1,629.59% 538.78% 63.27% 32.65% 216.33% 150.00% 100.00%
NP 9,038 -10,128 -3,692 -7,992 -5,947 -3,607 -2,128 - YoY % 189.24% -174.32% 53.80% -34.39% -64.87% -69.50% - Horiz. % -424.72% 475.94% 173.50% 375.56% 279.46% 169.50% 100.00%
NP to SH 8,921 -7,322 -3,438 -7,991 -5,947 -3,607 -2,128 - YoY % 221.84% -112.97% 56.98% -34.37% -64.87% -69.50% - Horiz. % -419.22% 344.08% 161.56% 375.52% 279.46% 169.50% 100.00%
Tax Rate 15.02 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 72,792 42,205 42,144 44,755 43,509 48,690 44,778 6.77% YoY % 72.47% 0.14% -5.83% 2.86% -10.64% 8.74% - Horiz. % 162.56% 94.25% 94.12% 99.95% 97.17% 108.74% 100.00%
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92% YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% - Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
Dividend 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 84,266 93,568 79,344 49,024 38,643 41,886 44,681 8.92% YoY % -9.94% 17.93% 61.85% 26.86% -7.74% -6.26% - Horiz. % 188.59% 209.41% 177.58% 109.72% 86.49% 93.74% 100.00%
NOSH 324,102 292,402 214,444 204,267 161,016 149,594 148,939 11.04% YoY % 10.84% 36.35% 4.98% 26.86% 7.63% 0.44% - Horiz. % 217.61% 196.32% 143.98% 137.15% 108.11% 100.44% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 11.04 % -31.57 % -9.60 % -21.74 % -15.83 % -8.00 % -4.99 % - YoY % 134.97% -228.85% 55.84% -37.33% -97.88% -60.32% - Horiz. % -221.24% 632.67% 192.38% 435.67% 317.23% 160.32% 100.00%
ROE 10.59 % -7.83 % -4.33 % -16.30 % -15.39 % -8.61 % -4.76 % - YoY % 235.25% -80.83% 73.44% -5.91% -78.75% -80.88% - Horiz. % -222.48% 164.50% 90.97% 342.44% 323.32% 180.88% 100.00%
Per Share 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.25 10.97 17.93 18.00 23.33 30.14 28.64 -1.68% YoY % 130.17% -38.82% -0.39% -22.85% -22.59% 5.24% - Horiz. % 88.16% 38.30% 62.60% 62.85% 81.46% 105.24% 100.00%
EPS 2.75 -2.50 -1.60 -3.91 -3.69 -2.41 -1.43 - YoY % 210.00% -56.25% 59.08% -5.96% -53.11% -68.53% - Horiz. % -192.31% 174.83% 111.89% 273.43% 258.04% 168.53% 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 0.2600 0.3200 0.3700 0.2400 0.2400 0.2800 0.3000 -1.91% YoY % -18.75% -13.51% 54.17% 0.00% -14.29% -6.67% - Horiz. % 86.67% 106.67% 123.33% 80.00% 80.00% 93.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 17.91 7.02 8.42 8.05 8.22 9.87 9.34 9.17% YoY % 155.13% -16.63% 4.60% -2.07% -16.72% 5.67% - Horiz. % 191.76% 75.16% 90.15% 86.19% 88.01% 105.67% 100.00%
EPS 1.95 -1.60 -0.75 -1.75 -1.30 -0.79 -0.47 - YoY % 221.88% -113.33% 57.14% -34.62% -64.56% -68.09% - Horiz. % -414.89% 340.43% 159.57% 372.34% 276.60% 168.09% 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 0.1845 0.2048 0.1737 0.1073 0.0846 0.0917 0.0978 8.93% YoY % -9.91% 17.90% 61.88% 26.83% -7.74% -6.24% - Horiz. % 188.65% 209.41% 177.61% 109.71% 86.50% 93.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/12/19 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.2600 0.2900 0.4050 0.5600 0.2550 0.2200 0.2000 -
P/RPS 1.03 2.64 2.26 3.11 1.09 0.73 0.70 5.34% YoY % -60.98% 16.81% -27.33% 185.32% 49.32% 4.29% - Horiz. % 147.14% 377.14% 322.86% 444.29% 155.71% 104.29% 100.00%
P/EPS 9.45 -11.58 -25.26 -14.31 -6.90 -9.12 -14.00 - YoY % 181.61% 54.16% -76.52% -107.39% 24.34% 34.86% - Horiz. % -67.50% 82.71% 180.43% 102.21% 49.29% 65.14% 100.00%
EY 10.59 -8.63 -3.96 -6.99 -14.48 -10.96 -7.14 - YoY % 222.71% -117.93% 43.35% 51.73% -32.12% -53.50% - Horiz. % -148.32% 120.87% 55.46% 97.90% 202.80% 153.50% 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 1.00 0.91 1.09 2.33 1.06 0.79 0.67 5.54% YoY % 9.89% -16.51% -53.22% 119.81% 34.18% 17.91% - Horiz. % 149.25% 135.82% 162.69% 347.76% 158.21% 117.91% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/02/20 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 -
Price 0.2550 0.2400 0.3700 0.4950 0.5900 0.2100 0.2300 -
P/RPS 1.01 2.19 2.06 2.75 2.53 0.70 0.80 3.19% YoY % -53.88% 6.31% -25.09% 8.70% 261.43% -12.50% - Horiz. % 126.25% 273.75% 257.50% 343.75% 316.25% 87.50% 100.00%
P/EPS 9.26 -9.58 -23.08 -12.65 -15.97 -8.71 -16.10 - YoY % 196.66% 58.49% -82.45% 20.79% -83.35% 45.90% - Horiz. % -57.52% 59.50% 143.35% 78.57% 99.19% 54.10% 100.00%
EY 10.79 -10.43 -4.33 -7.90 -6.26 -11.48 -6.21 - YoY % 203.45% -140.88% 45.19% -26.20% 45.47% -84.86% - Horiz. % -173.75% 167.95% 69.73% 127.21% 100.81% 184.86% 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 0.98 0.75 1.00 2.06 2.46 0.75 0.77 3.30% YoY % 30.67% -25.00% -51.46% -16.26% 228.00% -2.60% - Horiz. % 127.27% 97.40% 129.87% 267.53% 319.48% 97.40% 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
QR OCR 6Q2018.pdf 
