[TURBO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 100.86%
YoY- -53.57%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 35,938 23,462 11,383 48,698 27,455 16,314 7,890 174.02%
PBT 5,455 3,331 2,109 4,002 1,729 -712 -743 -
Tax -942 -692 -239 -962 -213 -39 -37 760.34%
NP 4,513 2,639 1,870 3,040 1,516 -751 -780 -
-
NP to SH 4,513 2,638 1,870 3,039 1,513 -752 -780 -
-
Tax Rate 17.27% 20.77% 11.33% 24.04% 12.32% - - -
Total Cost 31,425 20,823 9,513 45,658 25,939 17,065 8,670 135.40%
-
Net Worth 110,159 112,319 108,000 108,000 106,920 104,760 104,760 3.39%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 1,080 - - - -
Div Payout % - - - 35.54% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 110,159 112,319 108,000 108,000 106,920 104,760 104,760 3.39%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 12.56% 11.25% 16.43% 6.24% 5.52% -4.60% -9.89% -
ROE 4.10% 2.35% 1.73% 2.81% 1.42% -0.72% -0.74% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.28 21.72 10.54 45.09 25.42 15.11 7.31 173.93%
EPS 4.18 2.44 1.73 2.81 1.40 -0.70 -0.72 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.00 1.00 0.99 0.97 0.97 3.39%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 33.28 21.72 10.54 45.09 25.42 15.11 7.31 173.93%
EPS 4.18 2.44 1.73 2.81 1.40 -0.70 -0.72 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.00 1.00 0.99 0.97 0.97 3.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.655 0.625 0.64 0.72 0.66 0.63 0.765 -
P/RPS 1.97 2.88 6.07 1.60 2.60 4.17 10.47 -67.06%
P/EPS 15.67 25.59 36.96 25.59 47.11 -90.48 -105.92 -
EY 6.38 3.91 2.71 3.91 2.12 -1.11 -0.94 -
DY 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.64 0.72 0.67 0.65 0.79 -13.06%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 01/06/20 26/02/20 18/11/19 26/08/19 27/05/19 -
Price 0.65 0.65 0.63 0.63 0.635 0.68 0.79 -
P/RPS 1.95 2.99 5.98 1.40 2.50 4.50 10.81 -67.97%
P/EPS 15.56 26.61 36.39 22.39 45.33 -97.66 -109.38 -
EY 6.43 3.76 2.75 4.47 2.21 -1.02 -0.91 -
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.63 0.63 0.64 0.70 0.81 -14.49%

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