[WONG] QoQ Cumulative Quarter Result on 31-Jul-2019 [#3]

Announcement Date
19-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jul-2019 [#3]
Profit Trend
QoQ- 127.07%
YoY- -74.93%
Quarter Report
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 26,827 15,969 60,907 42,122 25,855 12,761 60,442 -41.84%
PBT 695 638 5,187 2,563 1,095 467 8,228 -80.77%
Tax -144 0 590 -648 -253 -10 451 -
NP 551 638 5,777 1,915 842 457 8,679 -84.11%
-
NP to SH 554 639 5,787 1,921 846 458 8,677 -84.05%
-
Tax Rate 20.72% 0.00% -11.37% 25.28% 23.11% 2.14% -5.48% -
Total Cost 26,276 15,331 55,130 40,207 25,013 12,304 51,763 -36.39%
-
Net Worth 67,456 69,931 66,429 62,356 64,895 65,430 64,831 2.68%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - 1,633 537 523 - 1,826 -
Div Payout % - - 28.23% 27.98% 61.86% - 21.05% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 67,456 69,931 66,429 62,356 64,895 65,430 64,831 2.68%
NOSH 114,610 114,610 114,610 114,610 114,610 114,610 91,688 16.05%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 2.05% 4.00% 9.48% 4.55% 3.26% 3.58% 14.36% -
ROE 0.82% 0.91% 8.71% 3.08% 1.30% 0.70% 13.38% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 23.86 14.16 55.93 39.18 24.70 13.26 66.19 -49.38%
EPS 0.49 0.57 5.31 1.79 0.81 0.48 9.49 -86.15%
DPS 0.00 0.00 1.50 0.50 0.50 0.00 2.00 -
NAPS 0.60 0.62 0.61 0.58 0.62 0.68 0.71 -10.62%
Adjusted Per Share Value based on latest NOSH - 114,610
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 10.64 6.33 24.16 16.71 10.25 5.06 23.97 -41.83%
EPS 0.22 0.25 2.30 0.76 0.34 0.18 3.44 -84.03%
DPS 0.00 0.00 0.65 0.21 0.21 0.00 0.72 -
NAPS 0.2675 0.2773 0.2635 0.2473 0.2574 0.2595 0.2571 2.68%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.405 0.475 0.47 0.49 0.48 0.60 0.88 -
P/RPS 1.70 3.36 0.84 1.25 1.94 4.52 1.33 17.79%
P/EPS 82.19 83.84 8.84 27.42 59.39 126.06 9.26 329.25%
EY 1.22 1.19 11.31 3.65 1.68 0.79 10.80 -76.66%
DY 0.00 0.00 3.19 1.02 1.04 0.00 2.27 -
P/NAPS 0.67 0.77 0.77 0.84 0.77 0.88 1.24 -33.68%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 18/06/20 25/03/20 12/12/19 19/09/19 19/06/19 26/03/19 19/12/18 -
Price 0.40 0.40 0.54 0.455 0.475 0.58 0.795 -
P/RPS 1.68 2.83 0.97 1.16 1.92 4.37 1.20 25.17%
P/EPS 81.18 70.61 10.16 25.46 58.77 121.85 8.37 355.42%
EY 1.23 1.42 9.84 3.93 1.70 0.82 11.95 -78.06%
DY 0.00 0.00 2.78 1.10 1.05 0.00 2.52 -
P/NAPS 0.67 0.65 0.89 0.78 0.77 0.85 1.12 -29.02%

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