[P&O] QoQ Annualized Quarter Result on 31-Dec-2019 [#1]

Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- -91.49%
YoY- 41.59%
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 309,168 315,916 325,802 308,120 323,480 321,989 326,202 -3.50%
PBT -1,575 -7,145 -21,108 -26,832 5,892 -8,506 -4,652 -51.32%
Tax -3,729 -1,730 394 3,024 -6,864 -3,554 -5,764 -25.13%
NP -5,304 -8,876 -20,714 -23,808 -972 -12,061 -10,416 -36.15%
-
NP to SH -9,841 -8,705 -12,098 -16,152 -8,435 -15,589 -17,782 -32.52%
-
Tax Rate - - - - 116.50% - - -
Total Cost 314,472 324,792 346,516 331,928 324,452 334,050 336,618 -4.42%
-
Net Worth 270,388 275,878 289,929 286,762 290,136 293,559 302,481 -7.18%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 17,668 19,284 24,112 32,463 16,947 18,120 20,437 -9.22%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 270,388 275,878 289,929 286,762 290,136 293,559 302,481 -7.18%
NOSH 287,074 287,059 287,059 287,059 286,957 286,946 286,946 0.02%
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 -1.72% -2.81% -6.36% -7.73% -0.30% -3.75% -3.19% -
ROE -3.64% -3.16% -4.17% -5.63% -2.91% -5.31% -5.88% -
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 115.49 117.95 113.50 113.89 119.30 118.46 119.70 -2.35%
EPS -3.66 -3.23 -4.48 -5.96 -3.10 -5.72 -6.52 -31.87%
DPS 6.60 7.20 8.40 12.00 6.25 6.67 7.50 -8.14%
NAPS 1.01 1.03 1.01 1.06 1.07 1.08 1.11 -6.08%
Adjusted Per Share Value based on latest NOSH - 287,059
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 104.50 106.78 110.12 104.15 109.34 108.83 110.26 -3.50%
EPS -3.33 -2.94 -4.09 -5.46 -2.85 -5.27 -6.01 -32.46%
DPS 5.97 6.52 8.15 10.97 5.73 6.12 6.91 -9.26%
NAPS 0.9139 0.9325 0.98 0.9693 0.9807 0.9922 1.0224 -7.18%
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 0.83 0.79 0.86 0.96 0.98 0.99 1.00 -
P/RPS 0.72 0.67 0.76 0.84 0.82 0.84 0.84 -9.74%
P/EPS -22.58 -24.31 -20.41 -16.08 -31.50 -17.26 -15.32 29.42%
EY -4.43 -4.11 -4.90 -6.22 -3.17 -5.79 -6.53 -22.73%
DY 7.95 9.11 9.77 12.50 6.38 6.73 7.50 3.94%
P/NAPS 0.82 0.77 0.85 0.91 0.92 0.92 0.90 -6.00%
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 26/11/20 27/08/20 04/06/20 18/02/20 29/11/19 29/08/19 21/05/19 -
Price 0.84 0.82 0.805 0.94 0.97 0.975 0.995 -
P/RPS 0.73 0.70 0.71 0.83 0.81 0.82 0.83 -8.18%
P/EPS -22.85 -25.23 -19.10 -15.74 -31.18 -17.00 -15.25 30.84%
EY -4.38 -3.96 -5.24 -6.35 -3.21 -5.88 -6.56 -23.55%
DY 7.86 8.78 10.43 12.77 6.44 6.84 7.54 2.80%
P/NAPS 0.83 0.80 0.80 0.89 0.91 0.90 0.90 -5.24%

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