[WONG] QoQ Cumulative Quarter Result on 30-Apr-2019 [#2]

Announcement Date
19-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
30-Apr-2019 [#2]
Profit Trend
QoQ- 84.72%
YoY- -86.05%
Quarter Report
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 15,969 60,907 42,122 25,855 12,761 60,442 44,488 -49.39%
PBT 638 5,187 2,563 1,095 467 8,228 7,421 -80.43%
Tax 0 590 -648 -253 -10 451 244 -
NP 638 5,777 1,915 842 457 8,679 7,665 -80.84%
-
NP to SH 639 5,787 1,921 846 458 8,677 7,662 -80.82%
-
Tax Rate 0.00% -11.37% 25.28% 23.11% 2.14% -5.48% -3.29% -
Total Cost 15,331 55,130 40,207 25,013 12,304 51,763 36,823 -44.15%
-
Net Worth 69,931 66,429 62,356 64,895 65,430 64,831 64,040 6.02%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - 1,633 537 523 - 1,826 914 -
Div Payout % - 28.23% 27.98% 61.86% - 21.05% 11.94% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 69,931 66,429 62,356 64,895 65,430 64,831 64,040 6.02%
NOSH 114,610 114,610 114,610 114,610 114,610 91,688 91,688 15.99%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 4.00% 9.48% 4.55% 3.26% 3.58% 14.36% 17.23% -
ROE 0.91% 8.71% 3.08% 1.30% 0.70% 13.38% 11.96% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 14.16 55.93 39.18 24.70 13.26 66.19 48.63 -55.96%
EPS 0.57 5.31 1.79 0.81 0.48 9.49 8.37 -83.24%
DPS 0.00 1.50 0.50 0.50 0.00 2.00 1.00 -
NAPS 0.62 0.61 0.58 0.62 0.68 0.71 0.70 -7.75%
Adjusted Per Share Value based on latest NOSH - 114,610
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 6.33 24.16 16.71 10.25 5.06 23.97 17.64 -49.40%
EPS 0.25 2.30 0.76 0.34 0.18 3.44 3.04 -81.00%
DPS 0.00 0.65 0.21 0.21 0.00 0.72 0.36 -
NAPS 0.2773 0.2635 0.2473 0.2574 0.2595 0.2571 0.254 6.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.475 0.47 0.49 0.48 0.60 0.88 0.875 -
P/RPS 3.36 0.84 1.25 1.94 4.52 1.33 1.80 51.43%
P/EPS 83.84 8.84 27.42 59.39 126.06 9.26 10.45 299.24%
EY 1.19 11.31 3.65 1.68 0.79 10.80 9.57 -74.99%
DY 0.00 3.19 1.02 1.04 0.00 2.27 1.14 -
P/NAPS 0.77 0.77 0.84 0.77 0.88 1.24 1.25 -27.53%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 12/12/19 19/09/19 19/06/19 26/03/19 19/12/18 20/09/18 -
Price 0.40 0.54 0.455 0.475 0.58 0.795 0.94 -
P/RPS 2.83 0.97 1.16 1.92 4.37 1.20 1.93 28.97%
P/EPS 70.61 10.16 25.46 58.77 121.85 8.37 11.22 239.72%
EY 1.42 9.84 3.93 1.70 0.82 11.95 8.91 -70.50%
DY 0.00 2.78 1.10 1.05 0.00 2.52 1.06 -
P/NAPS 0.65 0.89 0.78 0.77 0.85 1.12 1.34 -38.18%

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