[BSTEAD] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 80.9%
YoY- -467.21%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 10,333,900 10,380,666 10,101,600 10,026,800 10,186,400 9,548,933 9,237,400 7.74%
PBT -1,335,800 18,666 340,800 206,000 -387,900 206,000 181,400 -
Tax -50,500 -141,333 -149,800 -160,400 -100,200 -103,466 -107,800 -39.59%
NP -1,386,300 -122,666 191,000 45,600 -488,100 102,533 73,600 -
-
NP to SH -1,278,800 -204,133 3,800 -89,600 -469,200 -18,933 -43,000 853.97%
-
Tax Rate - 757.17% 43.96% 77.86% - 50.23% 59.43% -
Total Cost 11,720,200 10,503,333 9,910,600 9,981,200 10,674,500 9,446,400 9,163,800 17.77%
-
Net Worth 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 -27.16%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 101,350 135,133 141,890 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 3,749,950 5,249,929 5,412,090 5,371,550 5,371,550 6,060,730 6,040,460 -27.16%
NOSH 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 2,027,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -13.42% -1.18% 1.89% 0.45% -4.79% 1.07% 0.80% -
ROE -34.10% -3.89% 0.07% -1.67% -8.73% -0.31% -0.71% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 509.81 512.12 498.35 494.66 502.54 471.09 455.72 7.74%
EPS -63.09 -10.07 0.18 -4.44 -23.15 -0.93 -2.12 854.40%
DPS 0.00 0.00 0.00 0.00 5.00 6.67 7.00 -
NAPS 1.85 2.59 2.67 2.65 2.65 2.99 2.98 -27.16%
Adjusted Per Share Value based on latest NOSH - 2,027,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 509.81 512.12 498.35 494.66 502.54 471.09 455.72 7.74%
EPS -63.09 -10.07 0.18 -4.44 -23.15 -0.93 -2.12 854.40%
DPS 0.00 0.00 0.00 0.00 5.00 6.67 7.00 -
NAPS 1.85 2.59 2.67 2.65 2.65 2.99 2.98 -27.16%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.95 1.01 1.09 1.27 1.41 1.91 2.46 -
P/RPS 0.19 0.20 0.22 0.26 0.28 0.41 0.54 -50.06%
P/EPS -1.51 -10.03 581.43 -28.73 -6.09 -204.48 -115.96 -94.42%
EY -66.41 -9.97 0.17 -3.48 -16.42 -0.49 -0.86 1699.08%
DY 0.00 0.00 0.00 0.00 3.55 3.49 2.85 -
P/NAPS 0.51 0.39 0.41 0.48 0.53 0.64 0.83 -27.65%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 30/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.80 0.965 1.01 1.11 1.45 1.48 2.00 -
P/RPS 0.16 0.19 0.20 0.22 0.29 0.31 0.44 -48.95%
P/EPS -1.27 -9.58 538.76 -25.11 -6.26 -158.45 -94.28 -94.29%
EY -78.86 -10.44 0.19 -3.98 -15.96 -0.63 -1.06 1655.05%
DY 0.00 0.00 0.00 0.00 3.45 4.50 3.50 -
P/NAPS 0.43 0.37 0.38 0.42 0.55 0.49 0.67 -25.53%

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