[ASIAPAC] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 369.03%
YoY- 18.68%
Quarter Report
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 135,352 85,480 26,310 144,411 88,703 56,134 23,986 215.96%
PBT 27,526 20,215 3,564 74,860 15,159 10,843 5,200 202.81%
Tax -7,176 -5,356 -1,409 -22,176 -3,926 -2,483 -484 500.56%
NP 20,350 14,859 2,155 52,684 11,233 8,360 4,716 164.34%
-
NP to SH 20,383 14,877 2,164 52,686 11,233 8,360 4,716 164.62%
-
Tax Rate 26.07% 26.50% 39.53% 29.62% 25.90% 22.90% 9.31% -
Total Cost 115,002 70,621 24,155 91,727 77,470 47,774 19,270 227.94%
-
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,034,223 0.18%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.03% 17.38% 8.19% 36.48% 12.66% 14.89% 19.66% -
ROE 1.33% 0.98% 0.14% 3.51% 0.78% 0.58% 0.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.09 5.74 1.77 9.71 5.96 3.77 1.61 216.07%
EPS 1.97 1.43 0.21 5.09 1.08 0.81 0.46 163.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.023 1.011 1.009 0.97 0.969 0.968 4.14%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.89 8.14 2.50 13.75 8.44 5.34 2.28 216.35%
EPS 1.94 1.42 0.21 5.02 1.07 0.80 0.45 164.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4584 1.4499 1.4329 1.429 1.3738 1.3723 1.3717 4.15%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.12 0.125 0.125 0.115 0.14 0.145 -
P/RPS 1.43 2.09 7.07 1.29 1.93 3.71 9.00 -70.56%
P/EPS 9.50 12.01 86.00 3.53 15.23 24.91 45.77 -64.84%
EY 10.53 8.33 1.16 28.33 6.57 4.01 2.18 184.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.12 0.12 0.12 0.14 0.15 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.13 0.125 0.13 0.125 0.12 0.115 0.15 -
P/RPS 1.43 2.18 7.36 1.29 2.01 3.05 9.31 -71.22%
P/EPS 9.50 12.51 89.44 3.53 15.89 20.46 47.35 -65.62%
EY 10.53 7.99 1.12 28.33 6.29 4.89 2.11 191.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.12 0.12 0.12 0.15 -9.07%

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