[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -56.75%
YoY- -13896.3%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 379,984 531,916 515,002 510,266 507,600 610,527 612,890 -27.26%
PBT -80,708 -61,764 -42,306 -42,556 -27,100 -28,422 -6,770 421.07%
Tax 176 -2,141 -462 5,306 3,336 1,221 -486 -
NP -80,532 -63,905 -42,769 -37,250 -23,764 -27,201 -7,257 396.78%
-
NP to SH -80,532 -63,905 -42,769 -37,250 -23,764 -27,201 -7,257 396.78%
-
Tax Rate - - - - - - - -
Total Cost 460,516 595,821 557,771 547,516 531,364 637,728 620,147 -17.98%
-
Net Worth 621,651 642,703 708,000 687,002 736,799 722,399 733,822 -10.46%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 621,651 642,703 708,000 687,002 736,799 722,399 733,822 -10.46%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -21.19% -12.01% -8.30% -7.30% -4.68% -4.46% -1.18% -
ROE -12.95% -9.94% -6.04% -5.42% -3.23% -3.77% -0.99% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 166.87 233.39 214.58 223.57 211.50 254.39 268.10 -27.08%
EPS -35.36 -28.04 -18.75 -16.32 -10.40 -11.91 -3.17 398.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.82 2.95 3.01 3.07 3.01 3.21 -10.22%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 158.33 221.63 214.58 212.61 211.50 254.39 255.37 -27.26%
EPS -33.56 -26.63 -18.75 -15.52 -10.40 -11.91 -3.02 397.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5902 2.6779 2.95 2.8625 3.07 3.01 3.0576 -10.46%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.67 1.01 1.14 1.19 1.07 1.53 1.70 -
P/RPS 0.40 0.43 0.53 0.53 0.51 0.60 0.63 -26.10%
P/EPS -1.89 -3.60 -6.40 -7.29 -10.81 -13.50 -53.55 -89.21%
EY -52.78 -27.76 -15.63 -13.71 -9.25 -7.41 -1.87 825.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.39 0.40 0.35 0.51 0.53 -39.37%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 24/06/20 27/02/20 20/11/19 23/08/19 28/05/19 28/02/19 22/11/18 -
Price 0.705 0.965 1.12 1.15 1.18 1.33 1.60 -
P/RPS 0.42 0.41 0.52 0.51 0.56 0.52 0.60 -21.14%
P/EPS -1.99 -3.44 -6.28 -7.05 -11.92 -11.73 -50.40 -88.38%
EY -50.16 -29.06 -15.91 -14.19 -8.39 -8.52 -1.98 760.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.34 0.38 0.38 0.38 0.44 0.50 -35.30%

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