[P&O] QoQ Cumulative Quarter Result on 30-Sep-2018 [#4]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- 39.78%
YoY- -260.02%
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 241,492 163,101 77,558 317,145 237,351 160,467 77,247 114.24%
PBT -6,380 -2,326 -5,108 16,460 -2,416 -9,871 -7,008 -6.08%
Tax -2,666 -2,882 -782 -15,194 -10,580 -3,278 -921 103.50%
NP -9,046 -5,208 -5,890 1,266 -12,996 -13,149 -7,929 9.21%
-
NP to SH -11,692 -8,891 -6,913 -12,267 -20,370 -17,678 -9,449 15.30%
-
Tax Rate - - - 92.31% - - - -
Total Cost 250,538 168,309 83,448 315,879 250,347 173,616 85,176 105.69%
-
Net Worth 293,559 302,481 309,121 324,333 321,869 298,890 342,198 -9.74%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,590 10,218 6,838 17,178 13,755 9,340 5,899 74.69%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
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 293,559 302,481 309,121 324,333 321,869 298,890 342,198 -9.74%
NOSH 286,946 286,946 286,946 286,946 286,946 286,946 245,954 10.85%
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 -3.75% -3.19% -7.59% 0.40% -5.48% -8.19% -10.26% -
ROE -3.98% -2.94% -2.24% -3.78% -6.33% -5.91% -2.76% -
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 88.84 59.85 28.35 115.38 86.28 64.43 32.73 94.94%
EPS -4.29 -3.26 -2.53 -4.74 -8.04 -7.29 -4.00 4.79%
DPS 5.00 3.75 2.50 6.25 5.00 3.75 2.50 58.94%
NAPS 1.08 1.11 1.13 1.18 1.17 1.20 1.45 -17.87%
Adjusted Per Share Value based on latest NOSH - 286,946
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 81.54 55.07 26.19 107.09 80.15 54.18 26.08 114.26%
EPS -3.95 -3.00 -2.33 -4.14 -6.88 -5.97 -3.19 15.35%
DPS 4.59 3.45 2.31 5.80 4.64 3.15 1.99 74.83%
NAPS 0.9913 1.0214 1.0438 1.0952 1.0868 1.0093 1.1555 -9.73%
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 0.99 1.00 1.00 1.05 1.05 1.09 1.24 -
P/RPS 1.11 1.67 3.53 0.91 1.22 1.69 3.79 -55.99%
P/EPS -23.02 -30.65 -39.57 -23.53 -14.18 -15.36 -30.97 -17.98%
EY -4.34 -3.26 -2.53 -4.25 -7.05 -6.51 -3.23 21.83%
DY 5.05 3.75 2.50 5.95 4.76 3.44 2.02 84.51%
P/NAPS 0.92 0.90 0.88 0.89 0.90 0.91 0.86 4.61%
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 29/08/19 21/05/19 19/02/19 29/11/18 29/08/18 30/05/18 22/02/18 -
Price 0.975 0.995 1.00 1.01 1.05 1.06 1.30 -
P/RPS 1.10 1.66 3.53 0.88 1.22 1.65 3.97 -57.59%
P/EPS -22.67 -30.50 -39.57 -22.63 -14.18 -14.93 -32.47 -21.35%
EY -4.41 -3.28 -2.53 -4.42 -7.05 -6.70 -3.08 27.11%
DY 5.13 3.77 2.50 6.19 4.76 3.54 1.92 92.89%
P/NAPS 0.90 0.90 0.88 0.86 0.90 0.88 0.90 0.00%

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