[TURBO] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 234.13%
YoY- -53.35%
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 46,924 45,532 48,698 36,606 32,628 31,560 40,935 9.53%
PBT 6,662 8,436 4,002 2,305 -1,424 -2,972 7,315 -6.04%
Tax -1,384 -956 -962 -284 -78 -148 -769 48.01%
NP 5,278 7,480 3,040 2,021 -1,502 -3,120 6,546 -13.38%
-
NP to SH 5,276 7,480 3,039 2,017 -1,504 -3,120 6,546 -13.40%
-
Tax Rate 20.77% 11.33% 24.04% 12.32% - - 10.51% -
Total Cost 41,646 38,052 45,658 34,585 34,130 34,680 34,389 13.62%
-
Net Worth 112,319 108,000 108,000 106,920 104,760 104,760 105,840 4.04%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,080 - - - 2,160 -
Div Payout % - - 35.54% - - - 33.00% -
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 112,319 108,000 108,000 106,920 104,760 104,760 105,840 4.04%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 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 11.25% 16.43% 6.24% 5.52% -4.60% -9.89% 15.99% -
ROE 4.70% 6.93% 2.81% 1.89% -1.44% -2.98% 6.18% -
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 43.45 42.16 45.09 33.90 30.21 29.22 37.90 9.54%
EPS 4.88 6.92 2.81 1.87 -1.40 -2.88 6.06 -13.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.00 1.00 0.99 0.97 0.97 0.98 4.04%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.45 42.16 45.09 33.90 30.21 29.22 37.90 9.54%
EPS 4.88 6.92 2.81 1.87 -1.40 -2.88 6.06 -13.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.00 1.00 0.99 0.97 0.97 0.98 4.04%
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 0.625 0.64 0.72 0.66 0.63 0.765 0.74 -
P/RPS 1.44 1.52 1.60 1.95 2.09 2.62 1.95 -18.31%
P/EPS 12.79 9.24 25.59 35.33 -45.24 -26.48 12.21 3.14%
EY 7.82 10.82 3.91 2.83 -2.21 -3.78 8.19 -3.03%
DY 0.00 0.00 1.39 0.00 0.00 0.00 2.70 -
P/NAPS 0.60 0.64 0.72 0.67 0.65 0.79 0.76 -14.59%
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 24/08/20 01/06/20 26/02/20 18/11/19 26/08/19 27/05/19 25/02/19 -
Price 0.65 0.63 0.63 0.635 0.68 0.79 0.74 -
P/RPS 1.50 1.49 1.40 1.87 2.25 2.70 1.95 -16.06%
P/EPS 13.31 9.10 22.39 34.00 -48.83 -27.35 12.21 5.92%
EY 7.52 10.99 4.47 2.94 -2.05 -3.66 8.19 -5.53%
DY 0.00 0.00 1.59 0.00 0.00 0.00 2.70 -
P/NAPS 0.63 0.63 0.63 0.64 0.70 0.81 0.76 -11.76%

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