[RVIEW] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -177.04%
YoY- -106.49%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 7,647 25,698 19,202 12,573 6,289 28,661 21,899 -50.38%
PBT 2,106 2,949 2,673 288 650 6,534 7,020 -55.15%
Tax -844 -1,703 -1,314 -704 -322 -1,819 -1,446 -30.13%
NP 1,262 1,246 1,359 -416 328 4,715 5,574 -62.81%
-
NP to SH 1,288 2,113 1,506 -292 379 4,953 5,590 -62.38%
-
Tax Rate 40.08% 57.75% 49.16% 244.44% 49.54% 27.84% 20.60% -
Total Cost 6,385 24,452 17,843 12,989 5,961 23,946 16,325 -46.48%
-
Net Worth 265,886 265,886 265,238 263,941 265,886 266,535 269,129 -0.80%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 19 1,297 12 - 38 2,594 -
Div Payout % - 0.92% 86.12% 0.00% - 0.79% 46.40% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 265,886 265,886 265,238 263,941 265,886 266,535 269,129 -0.80%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.50% 4.85% 7.08% -3.31% 5.22% 16.45% 25.45% -
ROE 0.48% 0.79% 0.57% -0.11% 0.14% 1.86% 2.08% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.79 39.63 29.61 19.39 9.70 44.20 33.77 -50.38%
EPS 1.99 3.26 2.32 -0.45 0.58 7.64 8.62 -62.33%
DPS 0.00 0.03 2.00 0.02 0.00 0.06 4.00 -
NAPS 4.10 4.10 4.09 4.07 4.10 4.11 4.15 -0.80%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 11.79 39.62 29.60 19.38 9.70 44.19 33.76 -50.37%
EPS 1.99 3.26 2.32 -0.45 0.58 7.64 8.62 -62.33%
DPS 0.00 0.03 2.00 0.02 0.00 0.06 4.00 -
NAPS 4.0993 4.0993 4.0893 4.0693 4.0993 4.1093 4.1493 -0.80%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 2.25 2.95 2.83 2.93 3.02 3.10 3.75 -
P/RPS 19.08 7.44 9.56 15.11 31.14 7.01 11.11 43.36%
P/EPS 113.29 90.54 121.86 -650.73 516.75 40.59 43.50 89.18%
EY 0.88 1.10 0.82 -0.15 0.19 2.46 2.30 -47.26%
DY 0.00 0.01 0.71 0.01 0.00 0.02 1.07 -
P/NAPS 0.55 0.72 0.69 0.72 0.74 0.75 0.90 -27.96%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 15/05/20 25/02/20 24/10/19 15/08/19 24/04/19 21/02/19 26/11/18 -
Price 2.70 2.90 2.82 2.90 2.90 3.05 3.20 -
P/RPS 22.90 7.32 9.52 14.96 29.90 6.90 9.48 79.93%
P/EPS 135.94 89.00 121.43 -644.06 496.22 39.93 37.12 137.40%
EY 0.74 1.12 0.82 -0.16 0.20 2.50 2.69 -57.66%
DY 0.00 0.01 0.71 0.01 0.00 0.02 1.25 -
P/NAPS 0.66 0.71 0.69 0.71 0.71 0.74 0.77 -9.75%

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