[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2018 [#4]

Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 43.93%
YoY- -13.18%
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 380,113 461,246 436,056 326,359 304,300 274,148 270,468 25.54%
PBT -10,118 23,844 22,924 17,587 13,881 14,300 14,176 -
Tax -1,666 -2,104 -3,112 -3,691 -4,226 -4,596 -2,768 -28.77%
NP -11,785 21,740 19,812 13,896 9,654 9,704 11,408 -
-
NP to SH -11,785 21,740 19,812 13,896 9,654 9,704 11,408 -
-
Tax Rate - 8.82% 13.58% 20.99% 30.44% 32.14% 19.53% -
Total Cost 391,898 439,506 416,244 312,463 294,645 264,444 259,060 31.87%
-
Net Worth 372,202 382,992 387,092 401,919 410,374 408,509 406,644 -5.74%
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 372,202 382,992 387,092 401,919 410,374 408,509 406,644 -5.74%
NOSH 285,783 256,483 205,186 199,533 186,533 186,533 186,533 33.00%
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 -3.10% 4.71% 4.54% 4.26% 3.17% 3.54% 4.22% -
ROE -3.17% 5.68% 5.12% 3.46% 2.35% 2.38% 2.81% -
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 130.72 189.08 215.16 168.08 163.13 146.97 145.00 -6.69%
EPS -4.05 8.92 9.76 7.01 5.17 5.20 6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.57 1.91 2.07 2.20 2.19 2.18 -29.94%
Adjusted Per Share Value based on latest NOSH - 199,533
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 130.72 158.62 149.96 112.23 104.65 94.28 93.01 25.54%
EPS -4.05 7.48 6.81 4.78 3.32 3.34 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.3171 1.3312 1.3822 1.4113 1.4049 1.3984 -5.74%
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 0.315 0.39 0.635 0.55 0.51 0.555 0.665 -
P/RPS 0.24 0.21 0.30 0.33 0.31 0.38 0.46 -35.26%
P/EPS -7.77 4.38 6.50 7.68 9.85 10.67 10.87 -
EY -12.87 22.85 15.39 13.01 10.15 9.37 9.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.33 0.27 0.23 0.25 0.31 -13.39%
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 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.14 0.30 0.45 0.59 0.57 0.49 0.58 -
P/RPS 0.11 0.16 0.21 0.35 0.35 0.33 0.40 -57.81%
P/EPS -3.45 3.37 4.60 8.24 11.01 9.42 9.48 -
EY -28.95 29.71 21.72 12.13 9.08 10.62 10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.19 0.24 0.29 0.26 0.22 0.27 -45.13%

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