[LAGENDA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -55.6%
YoY- -3712.15%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 28,283 108,232 77,302 48,651 22,128 111,729 84,857 -51.96%
PBT 527 -25,513 -10,960 -7,730 -4,968 -20,523 -3,781 -
Tax -682 -946 -391 0 0 209 5 -
NP -155 -26,459 -11,351 -7,730 -4,968 -20,314 -3,776 -88.12%
-
NP to SH -155 -26,459 -11,351 -7,730 -4,968 -20,314 -3,776 -88.12%
-
Tax Rate 129.41% - - - - - - -
Total Cost 28,438 134,691 88,653 56,381 27,096 132,043 88,633 -53.16%
-
Net Worth 53,564 53,564 80,346 80,346 54,382 43,303 60,903 -8.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 53,564 53,564 80,346 80,346 54,382 43,303 60,903 -8.21%
NOSH 2,678,229 2,678,229 2,678,229 2,678,229 2,678,229 2,678,229 1,218,064 69.17%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -0.55% -24.45% -14.68% -15.89% -22.45% -18.18% -4.45% -
ROE -0.29% -49.40% -14.13% -9.62% -9.14% -46.91% -6.20% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.06 4.04 2.89 1.82 1.22 7.74 6.97 -71.54%
EPS -0.01 -0.99 -0.42 -0.29 -0.27 -1.41 -0.31 -89.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.05 -45.74%
Adjusted Per Share Value based on latest NOSH - 2,678,229
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.37 12.91 9.22 5.81 2.64 13.33 10.13 -52.02%
EPS -0.02 -3.16 -1.35 -0.92 -0.59 -2.42 -0.45 -87.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0639 0.0959 0.0959 0.0649 0.0517 0.0727 -8.24%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.03 0.03 0.04 0.03 0.035 0.035 0.03 -
P/RPS 2.84 0.74 1.39 1.65 2.87 0.45 0.43 252.42%
P/EPS -518.37 -3.04 -9.44 -10.39 -12.77 -2.49 -9.68 1324.17%
EY -0.19 -32.93 -10.60 -9.62 -7.83 -40.21 -10.33 -93.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.33 1.00 1.17 1.17 0.60 84.30%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 21/11/18 28/08/18 28/05/18 28/02/18 24/11/17 -
Price 0.03 0.03 0.03 0.03 0.035 0.035 0.035 -
P/RPS 2.84 0.74 1.04 1.65 2.87 0.45 0.50 218.68%
P/EPS -518.37 -3.04 -7.08 -10.39 -12.77 -2.49 -11.29 1185.21%
EY -0.19 -32.93 -14.13 -9.62 -7.83 -40.21 -8.86 -92.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.00 1.00 1.17 1.17 0.70 66.28%

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