[TOPVSN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -46.38%
YoY- -46.38%
Quarter Report
View:
Show?
Cumulative Result
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Revenue 21,333 10,215 18,638 8,266 15,693 16.59%
PBT 2,640 1,592 2,212 1,168 2,168 10.34%
Tax -1,080 -384 -927 -324 -594 34.83%
NP 1,560 1,208 1,285 844 1,574 -0.44%
-
NP to SH 1,560 1,208 1,285 844 1,574 -0.44%
-
Tax Rate 40.91% 24.12% 41.91% 27.74% 27.40% -
Total Cost 19,773 9,007 17,353 7,422 14,119 18.34%
-
Net Worth 18,888 17,888 8,044 0 4,392 107.37%
Dividend
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Div 1,277 - - - - -
Div Payout % 81.92% - - - - -
Equity
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Net Worth 18,888 17,888 8,044 0 4,392 107.37%
NOSH 255,595 255,595 255,595 6,725 750 1746.05%
Ratio Analysis
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
NP Margin 7.31% 11.83% 6.89% 10.21% 10.03% -
ROE 8.26% 6.75% 15.97% 0.00% 35.83% -
Per Share
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 8.35 4.43 16.87 122.91 2,091.84 -93.68%
EPS 0.61 0.52 1.16 12.55 209.81 -94.60%
DPS 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0776 0.0728 0.00 5.855 -88.76%
Adjusted Per Share Value based on latest NOSH - 6,725
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
RPS 8.35 4.00 7.29 3.23 6.14 16.61%
EPS 0.61 0.47 0.50 0.33 0.62 -0.80%
DPS 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.07 0.0315 0.00 0.0172 107.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 31/12/19 28/06/19 31/12/18 - - -
Price 0.545 0.50 0.36 0.00 0.00 -
P/RPS 6.53 11.28 2.13 0.00 0.00 -
P/EPS 89.29 95.42 30.96 0.00 0.00 -
EY 1.12 1.05 3.23 0.00 0.00 -
DY 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 7.37 6.44 4.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/06/19 31/12/18 30/06/18 31/12/17 CAGR
Date 27/02/20 28/08/19 26/02/19 - - -
Price 0.545 0.50 0.38 0.00 0.00 -
P/RPS 6.53 11.28 2.25 0.00 0.00 -
P/EPS 89.29 95.42 32.68 0.00 0.00 -
EY 1.12 1.05 3.06 0.00 0.00 -
DY 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 7.37 6.44 5.22 0.00 0.00 -

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