[SIGN] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -20.01%
YoY- -29.1%
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 160,848 156,054 163,438 162,980 225,980 215,868 215,412 -17.73%
PBT 5,367 6,098 7,012 8,256 12,578 18,749 17,174 -54.04%
Tax -1,784 -2,376 -2,696 -2,844 -4,575 -5,592 -5,106 -50.48%
NP 3,583 3,722 4,316 5,412 8,003 13,157 12,068 -55.59%
-
NP to SH 2,226 2,858 3,590 5,184 6,481 12,634 11,634 -66.89%
-
Tax Rate 33.24% 38.96% 38.45% 34.45% 36.37% 29.83% 29.73% -
Total Cost 157,265 152,332 159,122 157,568 217,977 202,710 203,344 -15.78%
-
Net Worth 168,891 171,142 171,902 174,164 171,724 177,963 171,822 -1.14%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - 3,434 - - -
Div Payout % - - - - 52.99% - - -
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 168,891 171,142 171,902 174,164 171,724 177,963 171,822 -1.14%
NOSH 240,304 240,304 240,304 240,304 240,304 231,121 240,304 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 2.23% 2.39% 2.64% 3.32% 3.54% 6.10% 5.60% -
ROE 1.32% 1.67% 2.09% 2.98% 3.77% 7.10% 6.77% -
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 71.43 69.30 72.26 72.06 98.70 93.40 94.03 -16.78%
EPS 1.00 1.20 1.60 2.40 2.80 5.47 5.00 -65.90%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.75 0.76 0.76 0.77 0.75 0.77 0.75 0.00%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.57 24.80 25.98 25.90 35.92 34.31 34.24 -17.73%
EPS 0.35 0.45 0.57 0.82 1.03 2.01 1.85 -67.14%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.2684 0.272 0.2732 0.2768 0.2729 0.2829 0.2731 -1.15%
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 0.44 0.49 0.335 0.48 0.55 0.58 0.705 -
P/RPS 0.62 0.71 0.46 0.67 0.56 0.62 0.75 -11.94%
P/EPS 44.51 38.60 21.11 20.94 19.43 10.61 13.88 117.92%
EY 2.25 2.59 4.74 4.77 5.15 9.43 7.20 -54.04%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.59 0.64 0.44 0.62 0.73 0.75 0.94 -26.75%
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 27/05/19 25/02/19 26/11/18 29/08/18 28/05/18 26/02/18 -
Price 0.465 0.49 0.355 0.405 0.565 0.55 0.61 -
P/RPS 0.65 0.71 0.49 0.56 0.57 0.59 0.65 0.00%
P/EPS 47.04 38.60 22.37 17.67 19.96 10.06 12.01 149.09%
EY 2.13 2.59 4.47 5.66 5.01 9.94 8.32 -59.78%
DY 0.00 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.62 0.64 0.47 0.53 0.75 0.71 0.81 -16.36%

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