[WONG] QoQ Cumulative Quarter Result on 30-Apr-2018 [#2]

Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- 38.19%
YoY- 984.97%
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 12,761 60,442 44,488 26,087 12,540 42,707 29,930 -43.26%
PBT 467 8,228 7,421 5,994 4,138 5,996 3,677 -74.63%
Tax -10 451 244 75 254 144 -37 -58.09%
NP 457 8,679 7,665 6,069 4,392 6,140 3,640 -74.83%
-
NP to SH 458 8,677 7,662 6,065 4,389 6,114 3,611 -74.66%
-
Tax Rate 2.14% -5.48% -3.29% -1.25% -6.14% -2.40% 1.01% -
Total Cost 12,304 51,763 36,823 20,018 8,148 36,567 26,290 -39.63%
-
Net Worth 65,430 64,831 64,040 65,909 66,178 59,501 57,670 8.75%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - 1,826 914 915 - - - -
Div Payout % - 21.05% 11.94% 15.09% - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 65,430 64,831 64,040 65,909 66,178 59,501 57,670 8.75%
NOSH 114,610 91,688 91,688 91,688 91,688 91,688 91,688 15.99%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.58% 14.36% 17.23% 23.26% 35.02% 14.38% 12.16% -
ROE 0.70% 13.38% 11.96% 9.20% 6.63% 10.28% 6.26% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 13.26 66.19 48.63 28.50 13.26 46.65 32.70 -45.12%
EPS 0.48 9.49 8.37 6.63 4.79 6.68 3.94 -75.33%
DPS 0.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.68 0.71 0.70 0.72 0.70 0.65 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 91,688
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 5.06 23.97 17.64 10.35 4.97 16.94 11.87 -43.27%
EPS 0.18 3.44 3.04 2.41 1.74 2.42 1.43 -74.78%
DPS 0.00 0.72 0.36 0.36 0.00 0.00 0.00 -
NAPS 0.2595 0.2571 0.254 0.2614 0.2625 0.236 0.2287 8.76%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.60 0.88 0.875 1.02 1.16 1.36 0.73 -
P/RPS 4.52 1.33 1.80 3.58 8.75 2.92 2.23 59.95%
P/EPS 126.06 9.26 10.45 15.40 24.99 20.36 18.51 258.03%
EY 0.79 10.80 9.57 6.50 4.00 4.91 5.40 -72.13%
DY 0.00 2.27 1.14 0.98 0.00 0.00 0.00 -
P/NAPS 0.88 1.24 1.25 1.42 1.66 2.09 1.16 -16.77%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 19/12/18 20/09/18 26/06/18 23/03/18 21/12/17 27/09/17 -
Price 0.58 0.795 0.94 0.88 1.12 1.24 0.775 -
P/RPS 4.37 1.20 1.93 3.09 8.44 2.66 2.37 50.20%
P/EPS 121.85 8.37 11.22 13.28 24.13 18.57 19.65 236.40%
EY 0.82 11.95 8.91 7.53 4.15 5.39 5.09 -70.29%
DY 0.00 2.52 1.06 1.14 0.00 0.00 0.00 -
P/NAPS 0.85 1.12 1.34 1.22 1.60 1.91 1.23 -21.78%

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