[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -399.74%
YoY- -602.98%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 386,252 255,133 126,900 610,527 459,668 291,190 145,776 91.36%
PBT -31,730 -21,278 -6,775 -28,422 -5,078 633 4,816 -
Tax -347 2,653 834 1,221 -365 -498 -1,003 -50.68%
NP -32,077 -18,625 -5,941 -27,201 -5,443 135 3,813 -
-
NP to SH -32,077 -18,625 -5,941 -27,201 -5,443 135 3,813 -
-
Tax Rate - - - - - 78.67% 20.83% -
Total Cost 418,329 273,758 132,841 637,728 465,111 291,055 141,963 105.40%
-
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -8.30% -7.30% -4.68% -4.46% -1.18% 0.05% 2.62% -
ROE -4.53% -2.71% -0.81% -3.77% -0.74% 0.02% 0.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 160.94 111.78 52.88 254.39 201.08 121.33 63.69 85.41%
EPS -14.06 -8.16 -2.60 -11.91 -2.38 0.06 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.01 3.07 3.01 3.21 3.24 3.27 -6.62%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 160.94 106.31 52.88 254.39 191.53 121.33 60.74 91.36%
EPS -14.06 -7.76 -2.60 -11.91 -2.27 0.06 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.8625 3.07 3.01 3.0576 3.24 3.1187 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.14 1.19 1.07 1.53 1.70 1.85 1.90 -
P/RPS 0.71 1.06 2.02 0.60 0.85 1.52 2.98 -61.53%
P/EPS -8.53 -14.58 -43.23 -13.50 -71.40 3,288.89 114.06 -
EY -11.72 -6.86 -2.31 -7.41 -1.40 0.03 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.35 0.51 0.53 0.57 0.58 -23.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 28/05/19 28/02/19 22/11/18 23/08/18 23/05/18 -
Price 1.12 1.15 1.18 1.33 1.60 1.75 1.86 -
P/RPS 0.70 1.03 2.23 0.52 0.80 1.44 2.92 -61.37%
P/EPS -8.38 -14.09 -47.67 -11.73 -67.20 3,111.11 111.66 -
EY -11.93 -7.10 -2.10 -8.52 -1.49 0.03 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.38 0.44 0.50 0.54 0.57 -23.66%

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