[SOLUTN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -69.95%
YoY- -125.28%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 3,616 13,098 8,656 5,575 2,516 24,153 18,717 -66.61%
PBT -549 -3,496 -2,458 -1,989 -1,250 9,799 9,480 -
Tax 0 -72 23 0 0 -1,382 -1,231 -
NP -549 -3,568 -2,435 -1,989 -1,250 8,417 8,249 -
-
NP to SH -547 -3,400 -2,316 -1,866 -1,098 8,006 7,944 -
-
Tax Rate - - - - - 14.10% 12.99% -
Total Cost 4,165 16,666 11,091 7,564 3,766 15,736 10,468 -45.93%
-
Net Worth 38,000 38,429 40,176 40,635 42,903 42,492 45,447 -11.25%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 38,000 38,429 40,176 40,635 42,903 42,492 45,447 -11.25%
NOSH 306,454 306,454 306,454 306,454 306,454 306,454 306,307 0.03%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -15.18% -27.24% -28.13% -35.68% -49.68% 34.85% 44.07% -
ROE -1.44% -8.85% -5.76% -4.59% -2.56% 18.84% 17.48% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.18 4.27 2.82 1.82 0.82 7.89 6.12 -66.65%
EPS -0.18 -1.11 -0.76 -0.61 -0.36 2.62 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.124 0.1254 0.1311 0.1326 0.14 0.1388 0.1485 -11.33%
Adjusted Per Share Value based on latest NOSH - 306,454
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 0.74 2.70 1.78 1.15 0.52 4.97 3.85 -66.72%
EPS -0.11 -0.70 -0.48 -0.38 -0.23 1.65 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0791 0.0827 0.0836 0.0883 0.0874 0.0935 -11.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.085 0.09 0.14 0.14 0.165 0.225 0.285 -
P/RPS 7.20 2.11 4.96 7.70 20.10 2.85 4.66 33.68%
P/EPS -47.62 -8.11 -18.52 -22.99 -46.05 8.60 10.98 -
EY -2.10 -12.33 -5.40 -4.35 -2.17 11.62 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 1.07 1.06 1.18 1.62 1.92 -49.48%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 26/11/18 29/08/18 31/05/18 26/02/18 23/11/17 -
Price 0.085 0.095 0.11 0.16 0.165 0.215 0.275 -
P/RPS 7.20 2.22 3.89 8.80 20.10 2.73 4.50 36.83%
P/EPS -47.62 -8.56 -14.56 -26.28 -46.05 8.22 10.59 -
EY -2.10 -11.68 -6.87 -3.81 -2.17 12.16 9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.84 1.21 1.18 1.55 1.85 -48.21%

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