[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -274.81%
YoY- -602.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 515,002 510,266 507,600 610,527 612,890 582,380 583,104 -7.93%
PBT -42,306 -42,556 -27,100 -28,422 -6,770 1,266 19,264 -
Tax -462 5,306 3,336 1,221 -486 -996 -4,012 -76.29%
NP -42,769 -37,250 -23,764 -27,201 -7,257 270 15,252 -
-
NP to SH -42,769 -37,250 -23,764 -27,201 -7,257 270 15,252 -
-
Tax Rate - - - - - 78.67% 20.83% -
Total Cost 557,771 547,516 531,364 637,728 620,147 582,110 567,852 -1.18%
-
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -8.30% -7.30% -4.68% -4.46% -1.18% 0.05% 2.62% -
ROE -6.04% -5.42% -3.23% -3.77% -0.99% 0.03% 2.04% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 214.58 223.57 211.50 254.39 268.10 242.66 254.75 -10.80%
EPS -18.75 -16.32 -10.40 -11.91 -3.17 0.12 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.01 3.07 3.01 3.21 3.24 3.27 -6.62%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 234.09 231.94 230.73 277.51 278.59 264.72 265.05 -7.94%
EPS -19.44 -16.93 -10.80 -12.36 -3.30 0.12 6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2182 3.1227 3.3491 3.2836 3.3356 3.5345 3.4022 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.14 1.19 1.07 1.53 1.70 1.85 1.90 -
P/RPS 0.53 0.53 0.51 0.60 0.63 0.76 0.75 -20.64%
P/EPS -6.40 -7.29 -10.81 -13.50 -53.55 1,644.44 28.51 -
EY -15.63 -13.71 -9.25 -7.41 -1.87 0.06 3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.35 0.51 0.53 0.57 0.58 -23.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 28/05/19 28/02/19 22/11/18 23/08/18 23/05/18 -
Price 1.12 1.15 1.18 1.33 1.60 1.75 1.86 -
P/RPS 0.52 0.51 0.56 0.52 0.60 0.72 0.73 -20.22%
P/EPS -6.28 -7.05 -11.92 -11.73 -50.40 1,555.56 27.91 -
EY -15.91 -14.19 -8.39 -8.52 -1.98 0.06 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.44 0.50 0.54 0.57 -23.66%

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