[TOPVISN] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Revenue 20,430 18,638 16,532 15,693 19.28%
PBT 3,184 2,212 2,336 2,168 29.29%
Tax -768 -927 -648 -594 18.73%
NP 2,416 1,285 1,688 1,574 33.16%
-
NP to SH 2,416 1,285 1,688 1,574 33.16%
-
Tax Rate 24.12% 41.91% 27.74% 27.40% -
Total Cost 18,014 17,353 14,844 14,119 17.68%
-
Net Worth 17,888 8,044 0 4,392 155.69%
Dividend
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Net Worth 17,888 8,044 0 4,392 155.69%
NOSH 255,595 255,595 6,725 750 4831.34%
Ratio Analysis
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
NP Margin 11.83% 6.89% 10.21% 10.03% -
ROE 13.51% 15.97% 0.00% 35.83% -
Per Share
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 8.86 16.87 245.83 2,091.84 -97.40%
EPS 1.04 1.16 25.10 209.81 -97.12%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0728 0.00 5.855 -94.44%
Adjusted Per Share Value based on latest NOSH - 0
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 7.99 7.29 6.47 6.14 19.25%
EPS 0.95 0.50 0.66 0.62 33.01%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0315 0.00 0.0172 155.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 28/06/19 31/12/18 - - -
Price 0.50 0.36 0.00 0.00 -
P/RPS 5.64 2.13 0.00 0.00 -
P/EPS 47.71 30.96 0.00 0.00 -
EY 2.10 3.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 6.44 4.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 28/08/19 26/02/19 - - -
Price 0.50 0.38 0.00 0.00 -
P/RPS 5.64 2.25 0.00 0.00 -
P/EPS 47.71 32.68 0.00 0.00 -
EY 2.10 3.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 6.44 5.22 0.00 0.00 -

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 & 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