[QUALITY] QoQ Annualized Quarter Result on 31-Oct-2019 [#3]

Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 65.5%
YoY- 77.05%
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 90,748 85,144 133,079 134,500 127,156 121,796 124,697 -19.10%
PBT 2,320 -7,624 -1,127 -16 -2,940 -6,728 -10,508 -
Tax -3,388 -212 -1,580 -1,318 -606 -128 -858 150.03%
NP -1,068 -7,836 -2,707 -1,334 -3,546 -6,856 -11,366 -79.36%
-
NP to SH -3,418 -9,708 -2,927 -1,241 -3,598 -5,832 -10,564 -52.90%
-
Tax Rate 146.03% - - - - - - -
Total Cost 91,816 92,980 135,786 135,834 130,702 128,652 136,063 -23.08%
-
Net Worth 99,694 97,955 99,694 101,433 100,274 100,853 106,070 -4.05%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 99,694 97,955 99,694 101,433 100,274 100,853 106,070 -4.05%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin -1.18% -9.20% -2.03% -0.99% -2.79% -5.63% -9.11% -
ROE -3.43% -9.91% -2.94% -1.22% -3.59% -5.78% -9.96% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 156.56 146.90 229.60 232.05 219.38 210.13 215.14 -19.11%
EPS -5.90 -16.76 -5.05 -2.15 -6.20 -10.08 -18.23 -52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.72 1.75 1.73 1.74 1.83 -4.05%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 156.56 146.90 229.60 232.05 219.38 210.13 215.14 -19.11%
EPS -5.90 -16.76 -5.05 -2.15 -6.20 -10.08 -18.23 -52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.72 1.75 1.73 1.74 1.83 -4.05%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.86 0.80 1.01 0.80 0.775 0.75 0.83 -
P/RPS 0.55 0.54 0.44 0.34 0.35 0.36 0.39 25.78%
P/EPS -14.58 -4.78 -20.00 -37.35 -12.48 -7.45 -4.55 117.50%
EY -6.86 -20.94 -5.00 -2.68 -8.01 -13.42 -21.96 -53.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.46 0.45 0.43 0.45 7.28%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 30/04/20 20/12/19 26/09/19 27/06/19 29/03/19 -
Price 0.815 0.83 0.80 1.31 0.75 0.795 0.815 -
P/RPS 0.52 0.57 0.35 0.56 0.34 0.38 0.38 23.28%
P/EPS -13.82 -4.96 -15.84 -61.17 -12.08 -7.90 -4.47 112.37%
EY -7.24 -20.18 -6.31 -1.63 -8.28 -12.66 -22.36 -52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.75 0.43 0.46 0.45 2.94%

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