[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -49.42%
YoY- -134.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 357,976 300,440 379,984 531,916 515,002 510,266 507,600 -20.71%
PBT -62,878 -84,792 -80,708 -61,764 -42,306 -42,556 -27,100 74.99%
Tax -100 -178 176 -2,141 -462 5,306 3,336 -
NP -62,978 -84,970 -80,532 -63,905 -42,769 -37,250 -23,764 91.16%
-
NP to SH -62,978 -84,970 -80,532 -63,905 -42,769 -37,250 -23,764 91.16%
-
Tax Rate - - - - - - - -
Total Cost 420,954 385,410 460,516 595,821 557,771 547,516 531,364 -14.34%
-
Net Worth 626,399 598,879 621,651 642,703 708,000 687,002 736,799 -10.23%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 626,399 598,879 621,651 642,703 708,000 687,002 736,799 -10.23%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -17.59% -28.28% -21.19% -12.01% -8.30% -7.30% -4.68% -
ROE -10.05% -14.19% -12.95% -9.94% -6.04% -5.42% -3.23% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 149.16 131.94 166.87 233.39 214.58 223.57 211.50 -20.71%
EPS -27.65 -37.32 -35.36 -28.04 -18.75 -16.32 -10.40 91.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.63 2.73 2.82 2.95 3.01 3.07 -10.23%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 162.72 136.56 172.72 241.78 234.09 231.94 230.73 -20.71%
EPS -28.63 -38.62 -36.61 -29.05 -19.44 -16.93 -10.80 91.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8473 2.7222 2.8257 2.9214 3.2182 3.1227 3.3491 -10.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.61 0.69 0.67 1.01 1.14 1.19 1.07 -
P/RPS 0.41 0.52 0.40 0.43 0.53 0.53 0.51 -13.50%
P/EPS -2.32 -1.85 -1.89 -3.60 -6.40 -7.29 -10.81 -64.05%
EY -43.02 -54.08 -52.78 -27.76 -15.63 -13.71 -9.25 177.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.26 0.25 0.36 0.39 0.40 0.35 -24.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 25/08/20 24/06/20 27/02/20 20/11/19 23/08/19 28/05/19 -
Price 0.67 0.59 0.705 0.965 1.12 1.15 1.18 -
P/RPS 0.45 0.45 0.42 0.41 0.52 0.51 0.56 -13.53%
P/EPS -2.55 -1.58 -1.99 -3.44 -6.28 -7.05 -11.92 -64.13%
EY -39.17 -63.25 -50.16 -29.06 -15.91 -14.19 -8.39 178.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.26 0.34 0.38 0.38 0.38 -22.29%

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