[UTUSAN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -232.69%
YoY- -1948.21%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 105,310 106,988 193,736 212,662 238,768 222,048 244,773 -43.09%
PBT -24,112 -32,760 -183,121 -56,882 -17,458 -24,268 -10,154 78.27%
Tax -60 572 -3,498 352 466 888 2,870 -
NP -24,172 -32,188 -186,619 -56,530 -16,992 -23,380 -7,284 122.97%
-
NP to SH -24,172 -32,188 -186,619 -56,530 -16,992 -23,380 -7,284 122.97%
-
Tax Rate - - - - - - - -
Total Cost 129,482 139,176 380,355 269,193 255,760 245,428 252,057 -35.93%
-
Net Worth -100,325 -96,449 -91,134 53,263 87,258 89,916 95,784 -
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth -100,325 -96,449 -91,134 53,263 87,258 89,916 95,784 -
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -22.95% -30.09% -96.33% -26.58% -7.12% -10.53% -2.98% -
ROE 0.00% 0.00% 0.00% -106.13% -19.47% -26.00% -7.60% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.10 96.62 174.96 192.05 215.62 200.52 221.05 -43.09%
EPS -21.82 -29.08 -168.53 -51.05 -15.34 -21.12 -6.58 122.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.906 -0.871 -0.823 0.481 0.788 0.812 0.865 -
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.10 96.62 174.96 192.05 215.62 200.52 221.05 -43.09%
EPS -21.82 -29.08 -168.53 -51.05 -15.34 -21.12 -6.58 122.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.906 -0.871 -0.823 0.481 0.788 0.812 0.865 -
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.08 0.15 0.125 0.14 0.295 0.38 0.38 -
P/RPS 0.08 0.16 0.07 0.07 0.14 0.19 0.17 -39.58%
P/EPS -0.37 -0.52 -0.07 -0.27 -1.92 -1.80 -5.78 -84.07%
EY -272.86 -193.79 -1,348.23 -364.65 -52.02 -55.56 -17.31 531.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.29 0.37 0.47 0.44 -
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 27/05/19 28/02/19 29/11/18 27/08/18 22/05/18 01/03/18 -
Price 0.11 0.10 0.175 0.095 0.16 0.25 0.50 -
P/RPS 0.12 0.10 0.10 0.05 0.07 0.12 0.23 -35.26%
P/EPS -0.50 -0.34 -0.10 -0.19 -1.04 -1.18 -7.60 -83.78%
EY -198.44 -290.68 -963.02 -537.38 -95.91 -84.45 -13.16 513.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.20 0.20 0.31 0.58 -

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