[ASIAPAC] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 243.74%
YoY- 77.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 45,768 178,174 180,469 170,960 105,240 144,411 118,270 -46.92%
PBT -20,688 53,488 36,701 40,430 14,256 74,860 20,212 -
Tax -1,224 -4,244 -9,568 -10,712 -5,636 -22,176 -5,234 -62.07%
NP -21,912 49,244 27,133 29,718 8,620 52,684 14,977 -
-
NP to SH -21,720 49,327 27,177 29,754 8,656 52,686 14,977 -
-
Tax Rate - 7.93% 26.07% 26.50% 39.53% 29.62% 25.90% -
Total Cost 67,680 128,930 153,336 141,242 96,620 91,727 103,293 -24.58%
-
Net Worth 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 -17.12%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 -17.12%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -47.88% 27.64% 15.03% 17.38% 8.19% 36.48% 12.66% -
ROE -1.99% 4.51% 1.77% 1.95% 0.58% 3.51% 1.04% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.41 17.18 12.12 11.48 7.07 9.71 7.95 -32.51%
EPS -2.08 4.76 2.63 2.86 0.84 5.09 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.055 1.029 1.023 1.011 1.009 0.97 5.43%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.36 16.96 17.18 16.27 10.02 13.75 11.26 -46.90%
EPS -2.07 4.70 2.59 2.83 0.82 5.02 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0367 1.0416 1.4584 1.4499 1.4329 1.429 1.3738 -17.12%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.105 0.085 0.13 0.12 0.125 0.125 0.115 -
P/RPS 2.38 0.49 1.07 1.05 1.77 1.29 1.45 39.18%
P/EPS -5.01 1.79 7.12 6.00 21.50 3.53 11.42 -
EY -19.95 55.95 14.04 16.65 4.65 28.33 8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.08 0.13 0.12 0.12 0.12 0.12 -11.45%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/06/20 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 -
Price 0.11 0.095 0.13 0.125 0.13 0.125 0.12 -
P/RPS 2.49 0.55 1.07 1.09 1.84 1.29 1.51 39.61%
P/EPS -5.25 2.00 7.12 6.25 22.36 3.53 11.92 -
EY -19.04 50.06 14.04 15.99 4.47 28.33 8.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.09 0.13 0.12 0.13 0.12 0.12 -11.45%

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