[OCR] YoY TTM Result on 2018-12-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Revenue 32,077 98,336 48,045 73,953 88,773 - - -51.19% YoY % -67.38% 104.67% -35.03% -16.69% - - - Horiz. % 36.13% 110.77% 54.12% 83.31% 100.00% - -
PBT -9,600 8,826 4,276 1,987 6,631 - - - YoY % -208.77% 106.41% 115.20% -70.03% - - - Horiz. % -144.77% 133.10% 64.48% 29.97% 100.00% - -
Tax -528 -4,223 -2,843 3,174 -3,926 - - -75.68% YoY % 87.50% -48.54% -189.57% 180.85% - - - Horiz. % 13.45% 107.56% 72.41% -80.85% 100.00% - -
NP -10,128 4,603 1,433 5,161 2,705 - - - YoY % -320.03% 221.21% -72.23% 90.79% - - - Horiz. % -374.42% 170.17% 52.98% 190.79% 100.00% - -
NP to SH -7,322 4,503 2,451 -351 3,729 - - - YoY % -262.60% 83.72% 798.29% -109.41% - - - Horiz. % -196.35% 120.76% 65.73% -9.41% 100.00% - -
Tax Rate - % 47.85 % 66.49 % -159.74 % 59.21 % - % - % - YoY % 0.00% -28.03% 141.62% -369.79% - - - Horiz. % 0.00% 80.81% 112.30% -269.79% 100.00% - -
Total Cost 42,205 93,733 46,612 68,792 86,068 - - -39.48% YoY % -54.97% 101.09% -32.24% -20.07% - - - Horiz. % 49.04% 108.91% 54.16% 79.93% 100.00% - -
Net Worth 93,568 90,789 98,800 90,608 89,449 - - 3.22% YoY % 3.06% -8.11% 9.04% 1.30% - - - Horiz. % 104.61% 101.50% 110.45% 101.30% 100.00% - -
Dividend 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Div 0 0 0 0 0 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Net Worth 93,568 90,789 98,800 90,608 89,449 - - 3.22% YoY % 3.06% -8.11% 9.04% 1.30% - - - Horiz. % 104.61% 101.50% 110.45% 101.30% 100.00% - -
NOSH 292,402 267,029 267,029 238,444 241,754 - - 14.34% YoY % 9.50% 0.00% 11.99% -1.37% - - - Horiz. % 120.95% 110.45% 110.45% 98.63% 100.00% - -
Ratio Analysis 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
NP Margin -31.57 % 4.68 % 2.98 % 6.98 % 3.05 % - % - % - YoY % -774.57% 57.05% -57.31% 128.85% - - - Horiz. % -1,035.08% 153.44% 97.70% 228.85% 100.00% - -
ROE -7.83 % 4.96 % 2.48 % -0.39 % 4.17 % - % - % - YoY % -257.86% 100.00% 735.90% -109.35% - - - Horiz. % -187.77% 118.94% 59.47% -9.35% 100.00% - -
Per Share 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
RPS 10.97 36.83 17.99 31.01 36.72 - - -57.31% YoY % -70.21% 104.72% -41.99% -15.55% - - - Horiz. % 29.87% 100.30% 48.99% 84.45% 100.00% - -
EPS -2.50 1.69 0.92 -0.15 1.54 - - - YoY % -247.93% 83.70% 713.33% -109.74% - - - Horiz. % -162.34% 109.74% 59.74% -9.74% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3200 0.3400 0.3700 0.3800 0.3700 - - -9.72% YoY % -5.88% -8.11% -2.63% 2.70% - - - Horiz. % 86.49% 91.89% 100.00% 102.70% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 330,344 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
RPS 9.71 29.77 14.54 22.39 26.87 - - -51.19% YoY % -67.38% 104.75% -35.06% -16.67% - - - Horiz. % 36.14% 110.79% 54.11% 83.33% 100.00% - -
EPS -2.22 1.36 0.74 -0.11 1.13 - - - YoY % -263.24% 83.78% 772.73% -109.73% - - - Horiz. % -196.46% 120.35% 65.49% -9.73% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2832 0.2748 0.2991 0.2743 0.2708 - - 3.21% YoY % 3.06% -8.12% 9.04% 1.29% - - - Horiz. % 104.58% 101.48% 110.45% 101.29% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Date 31/12/18 31/10/17 29/12/17 28/04/17 31/07/17 - - -
Price 0.2900 0.5500 0.5550 0.6200 0.5700 - - -
P/RPS 2.64 1.49 3.08 2.00 1.55 - - 45.53% YoY % 77.18% -51.62% 54.00% 29.03% - - - Horiz. % 170.32% 96.13% 198.71% 129.03% 100.00% - -
P/EPS -11.58 32.62 60.47 -421.18 36.95 - - - YoY % -135.50% -46.06% 114.36% -1,239.86% - - - Horiz. % -31.34% 88.28% 163.65% -1,139.86% 100.00% - -
EY -8.63 3.07 1.65 -0.24 2.71 - - - YoY % -381.11% 86.06% 787.50% -108.86% - - - Horiz. % -318.45% 113.28% 60.89% -8.86% 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 0.91 1.62 1.50 1.63 1.54 - - -30.98% YoY % -43.83% 8.00% -7.98% 5.84% - - - Horiz. % 59.09% 105.19% 97.40% 105.84% 100.00% - -
Price Multiplier on Announcement Date 31/12/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Date 28/02/19 13/12/17 - 21/06/17 28/09/17 - - -
Price 0.2400 0.5250 0.0000 0.6400 0.5700 - - -
P/RPS 2.19 1.43 0.00 2.06 1.55 - - 27.58% YoY % 53.15% 0.00% 0.00% 32.90% - - - Horiz. % 141.29% 92.26% 0.00% 132.90% 100.00% - -
P/EPS -9.58 31.13 0.00 -434.77 36.95 - - - YoY % -130.77% 0.00% 0.00% -1,276.64% - - - Horiz. % -25.93% 84.25% 0.00% -1,176.64% 100.00% - -
EY -10.43 3.21 0.00 -0.23 2.71 - - - YoY % -424.92% 0.00% 0.00% -108.49% - - - Horiz. % -384.87% 118.45% 0.00% -8.49% 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 0.75 1.54 0.00 1.68 1.54 - - -39.77% YoY % -51.30% 0.00% 0.00% 9.09% - - - Horiz. % 48.70% 100.00% 0.00% 109.09% 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 
