[RVIEW] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 24.25%
YoY- -62.74%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 12,573 6,289 28,661 21,899 13,942 7,324 43,265 -56.22%
PBT 288 650 6,534 7,020 5,273 2,919 20,440 -94.21%
Tax -704 -322 -1,819 -1,446 -786 -233 -4,047 -68.93%
NP -416 328 4,715 5,574 4,487 2,686 16,393 -
-
NP to SH -292 379 4,953 5,590 4,499 2,722 16,031 -
-
Tax Rate 244.44% 49.54% 27.84% 20.60% 14.91% 7.98% 19.80% -
Total Cost 12,989 5,961 23,946 16,325 9,455 4,638 26,872 -38.49%
-
Net Worth 263,941 265,886 266,535 269,129 266,535 267,832 267,183 -0.81%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 12 - 38 2,594 25 - 11,673 -98.99%
Div Payout % 0.00% - 0.79% 46.40% 0.58% - 72.82% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 263,941 265,886 266,535 269,129 266,535 267,832 267,183 -0.81%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.31% 5.22% 16.45% 25.45% 32.18% 36.67% 37.89% -
ROE -0.11% 0.14% 1.86% 2.08% 1.69% 1.02% 6.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.39 9.70 44.20 33.77 21.50 11.29 66.72 -56.22%
EPS -0.45 0.58 7.64 8.62 6.94 4.20 24.72 -
DPS 0.02 0.00 0.06 4.00 0.04 0.00 18.00 -98.94%
NAPS 4.07 4.10 4.11 4.15 4.11 4.13 4.12 -0.81%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.38 9.70 44.19 33.76 21.50 11.29 66.70 -56.23%
EPS -0.45 0.58 7.64 8.62 6.94 4.20 24.72 -
DPS 0.02 0.00 0.06 4.00 0.04 0.00 18.00 -98.94%
NAPS 4.0693 4.0993 4.1093 4.1493 4.1093 4.1293 4.1193 -0.81%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.93 3.02 3.10 3.75 3.68 3.55 3.85 -
P/RPS 15.11 31.14 7.01 11.11 17.12 31.43 5.77 90.32%
P/EPS -650.73 516.75 40.59 43.50 53.05 84.58 15.57 -
EY -0.15 0.19 2.46 2.30 1.89 1.18 6.42 -
DY 0.01 0.00 0.02 1.07 0.01 0.00 4.68 -98.35%
P/NAPS 0.72 0.74 0.75 0.90 0.90 0.86 0.93 -15.72%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 24/04/19 21/02/19 26/11/18 13/08/18 24/05/18 28/02/18 -
Price 2.90 2.90 3.05 3.20 3.83 3.60 3.70 -
P/RPS 14.96 29.90 6.90 9.48 17.82 31.88 5.55 94.03%
P/EPS -644.06 496.22 39.93 37.12 55.21 85.77 14.97 -
EY -0.16 0.20 2.50 2.69 1.81 1.17 6.68 -
DY 0.01 0.00 0.02 1.25 0.01 0.00 4.86 -98.40%
P/NAPS 0.71 0.71 0.74 0.77 0.93 0.87 0.90 -14.65%

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