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

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -3532.08%
YoY- -1718.86%
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 357,403 221,396 115,283 519,324 400,702 259,793 121,235 105.46%
PBT -80,912 -32,121 -3,033 -678,111 -14,066 9,604 7,365 -
Tax 9,252 474 -5,869 19,729 -339 -1,487 -3,269 -
NP -71,660 -31,647 -8,902 -658,382 -14,405 8,117 4,096 -
-
NP to SH -58,850 -27,241 -8,091 -594,608 -16,371 3,432 3,232 -
-
Tax Rate - - - - - 15.48% 44.39% -
Total Cost 429,063 253,043 124,185 1,177,706 415,107 251,676 117,139 137.43%
-
Net Worth 733,596 768,950 742,434 795,465 1,299,260 1,316,937 1,334,615 -32.87%
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 733,596 768,950 742,434 795,465 1,299,260 1,316,937 1,334,615 -32.87%
NOSH 883,851 883,851 883,851 883,851 883,851 883,851 883,851 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 -20.05% -14.29% -7.72% -126.78% -3.59% 3.12% 3.38% -
ROE -8.02% -3.54% -1.09% -74.75% -1.26% 0.26% 0.24% -
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 40.44 25.05 13.04 58.76 45.34 29.39 13.72 105.44%
EPS -6.66 -3.08 -0.92 -67.27 -1.85 0.39 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.84 0.90 1.47 1.49 1.51 -32.87%
Adjusted Per Share Value based on latest NOSH - 883,851
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.44 25.05 13.04 58.76 45.34 29.39 13.72 105.44%
EPS -6.66 -3.08 -0.92 -67.27 -1.85 0.39 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.84 0.90 1.47 1.49 1.51 -32.87%
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 0.30 0.50 0.52 0.465 0.68 0.655 0.87 -
P/RPS 0.74 2.00 3.99 0.79 1.50 2.23 6.34 -76.08%
P/EPS -4.51 -16.22 -56.80 -0.69 -36.71 168.68 237.92 -
EY -22.19 -6.16 -1.76 -144.68 -2.72 0.59 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.57 0.62 0.52 0.46 0.44 0.58 -27.21%
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 26/11/19 29/08/19 27/05/19 27/02/19 26/11/18 29/08/18 30/05/18 -
Price 0.50 0.39 0.49 0.57 0.57 0.70 0.625 -
P/RPS 1.24 1.56 3.76 0.97 1.26 2.38 4.56 -57.99%
P/EPS -7.51 -12.65 -53.53 -0.85 -30.77 180.27 170.92 -
EY -13.32 -7.90 -1.87 -118.03 -3.25 0.55 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.58 0.63 0.39 0.47 0.41 28.86%

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