[FOCUS] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -1376.67%
YoY- -124.95%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 38,510 39,788 24,025 26,424 27,632 30,180 31,652 14.00%
PBT 5,312 3,512 -3,492 -856 1,922 4,728 5,388 -0.94%
Tax -2,562 -992 -1,011 -1,164 -1,446 -280 -471 210.25%
NP 2,750 2,520 -4,503 -2,020 476 4,448 4,917 -32.19%
-
NP to SH 2,590 2,468 -3,301 -1,532 120 1,472 3,481 -17.93%
-
Tax Rate 48.23% 28.25% - - 75.23% 5.92% 8.74% -
Total Cost 35,760 37,268 28,528 28,444 27,156 25,732 26,735 21.46%
-
Net Worth 42,479 41,655 41,650 43,892 45,117 42,872 30,553 24.64%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 42,479 41,655 41,650 43,892 45,117 42,872 30,553 24.64%
NOSH 2,042,515 2,042,088 2,041,792 2,041,533 2,041,533 1,840,000 782,058 89.98%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.14% 6.33% -18.74% -7.64% 1.72% 14.74% 15.53% -
ROE 6.10% 5.92% -7.93% -3.49% 0.27% 3.43% 11.39% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.89 1.95 1.18 1.29 1.35 1.64 4.06 -40.01%
EPS 0.12 0.12 -0.17 -0.08 0.00 0.08 0.45 -58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0204 0.0204 0.0215 0.0221 0.0233 0.0392 -34.53%
Adjusted Per Share Value based on latest NOSH - 2,041,533
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.60 0.62 0.38 0.41 0.43 0.47 0.50 12.96%
EPS 0.04 0.04 -0.05 -0.02 0.00 0.02 0.05 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0065 0.0065 0.0069 0.0071 0.0067 0.0048 24.97%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.195 0.135 0.15 0.15 0.135 0.19 0.43 -
P/RPS 10.34 6.93 12.75 11.59 9.97 11.58 10.59 -1.58%
P/EPS 153.76 111.70 -92.78 -199.89 2,296.73 237.50 96.28 36.74%
EY 0.65 0.90 -1.08 -0.50 0.04 0.42 1.04 -26.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 6.62 7.35 6.98 6.11 8.15 10.97 -9.93%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.34 0.125 0.145 0.14 0.14 0.14 0.37 -
P/RPS 18.03 6.42 12.32 10.82 10.34 8.54 9.11 57.83%
P/EPS 268.10 103.42 -89.68 -186.56 2,381.79 175.00 82.85 119.24%
EY 0.37 0.97 -1.12 -0.54 0.04 0.57 1.21 -54.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.35 6.13 7.11 6.51 6.33 6.01 9.44 44.36%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment