Last Price Today's Change Day's Range Trading Volume 0.37 0.00 (0.00%) 0.365 - 0.375 7,782,500
Financials
Show? YoY % Horiz. %
Last 10 FY Result AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 234,604 240,029 189,653 147,787 191,711 228,191 347,217 274,648 259,540 255,864 254,887 605,684 -12.10% YoY % -2.26% 26.56% 28.33% -22.91% -15.99% -34.28% 26.42% 5.82% 1.44% 0.38% -57.92% - Horiz. % 38.73% 39.63% 31.31% 24.40% 31.65% 37.67% 57.33% 45.35% 42.85% 42.24% 42.08% 100.00%
PBT -24,996 -10,444 -38,921 -183,435 -35,948 -115,305 92,435 65,389 -2,281 -68,882 -72,897 48,701 - YoY % -139.33% 73.17% 78.78% -410.28% 68.82% -224.74% 41.36% 2,966.68% 96.69% 5.51% -249.68% - Horiz. % -51.33% -21.45% -79.92% -376.66% -73.81% -236.76% 189.80% 134.27% -4.68% -141.44% -149.68% 100.00%
Tax -2,064 -736 -1,989 1,487 7,902 -299 -1,469 -3,411 -1,154 -524 491 -12,351 -18.35% YoY % -180.43% 63.00% -233.76% -81.18% 2,742.81% 79.65% 56.93% -195.58% -120.23% -206.72% 103.98% - Horiz. % 16.71% 5.96% 16.10% -12.04% -63.98% 2.42% 11.89% 27.62% 9.34% 4.24% -3.98% 100.00%
NP -27,060 -11,180 -40,910 -181,948 -28,046 -115,604 90,966 61,978 -3,435 -69,406 -72,406 36,350 - YoY % -142.04% 72.67% 77.52% -548.75% 75.74% -227.08% 46.77% 1,904.31% 95.05% 4.14% -299.19% - Horiz. % -74.44% -30.76% -112.54% -500.54% -77.16% -318.03% 250.25% 170.50% -9.45% -190.94% -199.19% 100.00%
NP to SH -27,058 -11,179 -40,909 -181,946 -28,040 -116,053 90,968 61,660 -3,669 -69,171 -72,002 29,317 - YoY % -142.05% 72.67% 77.52% -548.88% 75.84% -227.58% 47.53% 1,780.57% 94.70% 3.93% -345.60% - Horiz. % -92.30% -38.13% -139.54% -620.62% -95.64% -395.86% 310.29% 210.32% -12.51% -235.94% -245.60% 100.00%
Tax Rate - % - % - % - % - % - % 1.59 % 5.22 % - % - % - % 25.36 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -69.54% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.27% 20.58% 0.00% 0.00% 0.00% 100.00%
Total Cost 261,664 251,209 230,563 329,735 219,757 343,795 256,251 212,670 262,975 325,270 327,293 569,334 -9.55% YoY % 4.16% 8.95% -30.08% 50.05% -36.08% 34.16% 20.49% -19.13% -19.15% -0.62% -42.51% - Horiz. % 45.96% 44.12% 40.50% 57.92% 38.60% 60.39% 45.01% 37.35% 46.19% 57.13% 57.49% 100.00%
Net Worth 451,513 451,513 459,297 498,221 739,547 747,332 685,227 548,880 460,978 430,381 374,686 562,529 -2.23% YoY % 0.00% -1.69% -7.81% -32.63% -1.04% 9.06% 24.84% 19.07% 7.11% 14.86% -33.39% - Horiz. % 80.26% 80.26% 81.65% 88.57% 131.47% 132.85% 121.81% 97.57% 81.95% 76.51% 66.61% 100.00%
Dividend AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 0 - - - - - - - - - 5,952 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - % - % - % - % 20.30 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 451,513 451,513 459,297 498,221 739,547 747,332 685,227 548,880 460,978 430,381 374,686 562,529 -2.23% YoY % 0.00% -1.69% -7.81% -32.63% -1.04% 9.06% 24.84% 19.07% 7.11% 14.86% -33.39% - Horiz. % 80.26% 80.26% 81.65% 88.57% 131.47% 132.85% 121.81% 97.57% 81.95% 76.51% 66.61% 100.00%
NOSH 778,470 778,470 778,470 778,470 778,470 778,470 736,803 712,832 495,675 453,033 334,541 297,634 11.27% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.66% 3.36% 43.81% 9.41% 35.42% 12.40% - Horiz. % 261.55% 261.55% 261.55% 261.55% 261.55% 261.55% 247.55% 239.50% 166.54% 152.21% 112.40% 100.00%
Ratio Analysis AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -11.53 % -4.66 % -21.57 % -123.12 % -14.63 % -50.66 % 26.20 % 22.57 % -1.32 % -27.13 % -28.41 % 6.00 % - YoY % -147.42% 78.40% 82.48% -741.56% 71.12% -293.36% 16.08% 1,809.85% 95.13% 4.51% -573.50% - Horiz. % -192.17% -77.67% -359.50% -2,052.00% -243.83% -844.33% 436.67% 376.17% -22.00% -452.17% -473.50% 100.00%
ROE -5.99 % -2.48 % -8.91 % -36.52 % -3.79 % -15.53 % 13.28 % 11.23 % -0.80 % -16.07 % -19.22 % 5.21 % - YoY % -141.53% 72.17% 75.60% -863.59% 75.60% -216.94% 18.25% 1,503.75% 95.02% 16.39% -468.91% - Horiz. % -114.97% -47.60% -171.02% -700.96% -72.74% -298.08% 254.89% 215.55% -15.36% -308.45% -368.91% 100.00%
Per Share AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.14 30.83 24.36 18.98 24.63 29.31 47.12 38.53 52.36 56.48 76.19 203.50 -21.00% YoY % -2.24% 26.56% 28.35% -22.94% -15.97% -37.80% 22.29% -26.41% -7.29% -25.87% -62.56% - Horiz. % 14.81% 15.15% 11.97% 9.33% 12.10% 14.40% 23.15% 18.93% 25.73% 27.75% 37.44% 100.00%
EPS -3.48 -1.44 -5.26 -23.37 -3.60 -15.39 11.95 8.65 -0.74 -15.27 -21.53 9.85 - YoY % -141.67% 72.62% 77.49% -549.17% 76.61% -228.79% 38.15% 1,268.92% 95.15% 29.08% -318.58% - Horiz. % -35.33% -14.62% -53.40% -237.26% -36.55% -156.24% 121.32% 87.82% -7.51% -155.03% -218.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5800 0.5800 0.5900 0.6400 0.9500 0.9600 0.9300 0.7700 0.9300 0.9500 1.1200 1.8900 -12.13% YoY % 0.00% -1.69% -7.81% -32.63% -1.04% 3.23% 20.78% -17.20% -2.11% -15.18% -40.74% - Horiz. % 30.69% 30.69% 31.22% 33.86% 50.26% 50.79% 49.21% 40.74% 49.21% 50.26% 59.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 778,470 AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.14 30.83 24.36 18.98 24.63 29.31 44.60 35.28 33.34 32.87 32.74 77.80 -12.10% YoY % -2.24% 26.56% 28.35% -22.94% -15.97% -34.28% 26.42% 5.82% 1.43% 0.40% -57.92% - Horiz. % 38.74% 39.63% 31.31% 24.40% 31.66% 37.67% 57.33% 45.35% 42.85% 42.25% 42.08% 100.00%
EPS -3.48 -1.44 -5.26 -23.37 -3.60 -15.39 11.69 7.92 -0.47 -8.89 -9.25 3.77 - YoY % -141.67% 72.62% 77.49% -549.17% 76.61% -231.65% 47.60% 1,785.11% 94.71% 3.89% -345.36% - Horiz. % -92.31% -38.20% -139.52% -619.89% -95.49% -408.22% 310.08% 210.08% -12.47% -235.81% -245.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.76 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5800 0.5800 0.5900 0.6400 0.9500 0.9600 0.8802 0.7051 0.5922 0.5529 0.4813 0.7226 -2.23% YoY % 0.00% -1.69% -7.81% -32.63% -1.04% 9.07% 24.83% 19.06% 7.11% 14.88% -33.39% - Horiz. % 80.27% 80.27% 81.65% 88.57% 131.47% 132.85% 121.81% 97.58% 81.95% 76.52% 66.61% 100.00%
Price Multiplier on Financial Quarter End Date AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3050 0.3050 0.2150 0.3250 1.5400 1.5400 1.1100 1.5900 1.0800 0.7900 1.0600 1.4500 -
P/RPS 1.01 0.99 0.88 1.71 6.25 5.25 2.36 4.13 2.06 1.40 1.39 0.71 2.41% YoY % 2.02% 12.50% -48.54% -72.64% 19.05% 122.46% -42.86% 100.49% 47.14% 0.72% 95.77% - Horiz. % 142.25% 139.44% 123.94% 240.85% 880.28% 739.44% 332.39% 581.69% 290.14% 197.18% 195.77% 100.00%
P/EPS -8.77 -21.24 -4.09 -1.39 -42.75 -10.33 8.99 18.38 -145.91 -5.17 -4.93 14.72 - YoY % 58.71% -419.32% -194.24% 96.75% -313.84% -214.91% -51.09% 112.60% -2,722.24% -4.87% -133.49% - Horiz. % -59.58% -144.29% -27.79% -9.44% -290.42% -70.18% 61.07% 124.86% -991.24% -35.12% -33.49% 100.00%
EY -11.40 -4.71 -24.44 -71.91 -2.34 -9.68 11.12 5.44 -0.69 -19.33 -20.30 6.79 - YoY % -142.04% 80.73% 66.01% -2,973.08% 75.83% -187.05% 104.41% 888.41% 96.43% 4.78% -398.97% - Horiz. % -167.89% -69.37% -359.94% -1,059.06% -34.46% -142.56% 163.77% 80.12% -10.16% -284.68% -298.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.38 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.53 0.36 0.51 1.62 1.60 1.19 2.06 1.16 0.83 0.95 0.77 -8.10% YoY % 0.00% 47.22% -29.41% -68.52% 1.25% 34.45% -42.23% 77.59% 39.76% -12.63% 23.38% - Horiz. % 68.83% 68.83% 46.75% 66.23% 210.39% 207.79% 154.55% 267.53% 150.65% 107.79% 123.38% 100.00%
Price Multiplier on Announcement Date AQR T4Q 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date AQR T4Q 21/02/19 22/02/18 21/02/17 24/02/16 23/02/15 25/02/14 25/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.4550 0.4550 0.2650 0.3250 1.5400 1.5400 1.1900 1.9500 1.1500 0.7500 0.9000 1.3500 -
P/RPS 1.51 1.48 1.09 1.71 6.25 5.25 2.53 5.06 2.20 1.33 1.18 0.66 5.73% YoY % 2.03% 35.78% -36.26% -72.64% 19.05% 107.51% -50.00% 130.00% 65.41% 12.71% 78.79% - Horiz. % 228.79% 224.24% 165.15% 259.09% 946.97% 795.45% 383.33% 766.67% 333.33% 201.52% 178.79% 100.00%
P/EPS -13.09 -31.68 -5.04 -1.39 -42.75 -10.33 9.64 22.54 -155.36 -4.91 -4.18 13.71 - YoY % 58.68% -528.57% -262.59% 96.75% -313.84% -207.16% -57.23% 114.51% -3,064.15% -17.46% -130.49% - Horiz. % -95.48% -231.07% -36.76% -10.14% -311.82% -75.35% 70.31% 164.41% -1,133.19% -35.81% -30.49% 100.00%
EY -7.64 -3.16 -19.83 -71.91 -2.34 -9.68 10.38 4.44 -0.64 -20.36 -23.91 7.30 - YoY % -141.77% 84.06% 72.42% -2,973.08% 75.83% -193.26% 133.78% 793.75% 96.86% 14.85% -427.53% - Horiz. % -104.66% -43.29% -271.64% -985.07% -32.05% -132.60% 142.19% 60.82% -8.77% -278.90% -327.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.48 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.78 0.78 0.45 0.51 1.62 1.60 1.28 2.53 1.24 0.79 0.80 0.71 -4.94% YoY % 0.00% 73.33% -11.76% -68.52% 1.25% 25.00% -49.41% 104.03% 56.96% -1.25% 12.68% - Horiz. % 109.86% 109.86% 63.38% 71.83% 228.17% 225.35% 180.28% 356.34% 174.65% 111.27% 112.68% 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.