[SIGN] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -30.75%
YoY- -69.14%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 97,564 160,848 156,054 163,438 162,980 225,980 215,868 -41.07%
PBT -2,492 5,367 6,098 7,012 8,256 12,578 18,749 -
Tax -1,308 -1,784 -2,376 -2,696 -2,844 -4,575 -5,592 -62.00%
NP -3,800 3,583 3,722 4,316 5,412 8,003 13,157 -
-
NP to SH -4,804 2,226 2,858 3,590 5,184 6,481 12,634 -
-
Tax Rate - 33.24% 38.96% 38.45% 34.45% 36.37% 29.83% -
Total Cost 101,364 157,265 152,332 159,122 157,568 217,977 202,710 -36.97%
-
Net Worth 168,141 168,891 171,142 171,902 174,164 171,724 177,963 -3.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 3,434 - -
Div Payout % - - - - - 52.99% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 168,141 168,891 171,142 171,902 174,164 171,724 177,963 -3.71%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 231,121 2.62%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -3.89% 2.23% 2.39% 2.64% 3.32% 3.54% 6.10% -
ROE -2.86% 1.32% 1.67% 2.09% 2.98% 3.77% 7.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.52 71.43 69.30 72.26 72.06 98.70 93.40 -39.86%
EPS -2.00 1.00 1.20 1.60 2.40 2.80 5.47 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.75 0.75 0.76 0.76 0.77 0.75 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 15.11 24.92 24.18 25.32 25.25 35.01 33.44 -41.08%
EPS -0.74 0.34 0.44 0.56 0.80 1.00 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.00 -
NAPS 0.2605 0.2616 0.2651 0.2663 0.2698 0.266 0.2757 -3.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.49 0.44 0.49 0.335 0.48 0.55 0.58 -
P/RPS 1.13 0.62 0.71 0.46 0.67 0.56 0.62 49.15%
P/EPS -22.87 44.51 38.60 21.11 20.94 19.43 10.61 -
EY -4.37 2.25 2.59 4.74 4.77 5.15 9.43 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 0.65 0.59 0.64 0.44 0.62 0.73 0.75 -9.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 30/08/19 27/05/19 25/02/19 26/11/18 29/08/18 28/05/18 -
Price 0.47 0.465 0.49 0.355 0.405 0.565 0.55 -
P/RPS 1.08 0.65 0.71 0.49 0.56 0.57 0.59 49.58%
P/EPS -21.93 47.04 38.60 22.37 17.67 19.96 10.06 -
EY -4.56 2.13 2.59 4.47 5.66 5.01 9.94 -
DY 0.00 0.00 0.00 0.00 0.00 2.65 0.00 -
P/NAPS 0.63 0.62 0.64 0.47 0.53 0.75 0.71 -7.65%

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