[QUALITY] QoQ Annualized Quarter Result on 30-Apr-2019 [#1]

Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- 44.79%
YoY- 27.25%
View:
Show?
Annualized Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 133,079 134,500 127,156 121,796 124,697 128,638 134,528 -0.71%
PBT -1,127 -16 -2,940 -6,728 -10,508 -5,610 -4,028 -57.12%
Tax -1,580 -1,318 -606 -128 -858 -568 0 -
NP -2,707 -1,334 -3,546 -6,856 -11,366 -6,178 -4,028 -23.22%
-
NP to SH -2,927 -1,241 -3,598 -5,832 -10,564 -5,409 -3,342 -8.43%
-
Tax Rate - - - - - - - -
Total Cost 135,786 135,834 130,702 128,652 136,063 134,817 138,556 -1.33%
-
Net Worth 99,694 101,433 100,274 100,853 106,070 113,605 116,503 -9.84%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 99,694 101,433 100,274 100,853 106,070 113,605 116,503 -9.84%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin -2.03% -0.99% -2.79% -5.63% -9.11% -4.80% -2.99% -
ROE -2.94% -1.22% -3.59% -5.78% -9.96% -4.76% -2.87% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 229.60 232.05 219.38 210.13 215.14 221.94 232.10 -0.71%
EPS -5.05 -2.15 -6.20 -10.08 -18.23 -9.33 -5.76 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.75 1.73 1.74 1.83 1.96 2.01 -9.84%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 229.60 232.05 219.38 210.13 215.14 221.94 232.10 -0.71%
EPS -5.05 -2.15 -6.20 -10.08 -18.23 -9.33 -5.76 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.75 1.73 1.74 1.83 1.96 2.01 -9.84%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 1.01 0.80 0.775 0.75 0.83 0.785 0.82 -
P/RPS 0.44 0.34 0.35 0.36 0.39 0.35 0.35 16.43%
P/EPS -20.00 -37.35 -12.48 -7.45 -4.55 -8.41 -14.22 25.45%
EY -5.00 -2.68 -8.01 -13.42 -21.96 -11.89 -7.03 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.46 0.45 0.43 0.45 0.40 0.41 27.37%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 30/04/20 20/12/19 26/09/19 27/06/19 29/03/19 27/12/18 27/09/18 -
Price 0.80 1.31 0.75 0.795 0.815 0.755 0.80 -
P/RPS 0.35 0.56 0.34 0.38 0.38 0.34 0.34 1.94%
P/EPS -15.84 -61.17 -12.08 -7.90 -4.47 -8.09 -13.87 9.23%
EY -6.31 -1.63 -8.28 -12.66 -22.36 -12.36 -7.21 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.75 0.43 0.46 0.45 0.39 0.40 11.31%

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