[PERTAMA] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -9.47%
YoY- -1045.45%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 58,468 29,305 217,496 185,586 157,699 108,455 68,443 -9.94%
PBT 1,349 1,909 2,588 -2,790 -2,487 -3,206 762 46.19%
Tax -585 -401 -2,467 -1,162 -1,123 -741 -294 58.00%
NP 764 1,508 121 -3,952 -3,610 -3,947 468 38.51%
-
NP to SH 764 1,508 121 -3,952 -3,610 -3,947 468 38.51%
-
Tax Rate 43.37% 21.01% 95.32% - - - 38.58% -
Total Cost 57,704 27,797 217,375 189,538 161,309 112,402 67,975 -10.31%
-
Net Worth 181,653 181,653 300,094 175,968 358,828 427,634 562,371 -52.82%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 181,653 181,653 300,094 175,968 358,828 427,634 562,371 -52.82%
NOSH 394,899 394,899 394,899 394,899 394,899 394,899 394,899 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.31% 5.15% 0.06% -2.13% -2.29% -3.64% 0.68% -
ROE 0.42% 0.83% 0.04% -2.25% -1.01% -0.92% 0.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.81 7.42 33.34 26.37 20.22 11.92 5.84 85.64%
EPS 0.19 0.38 0.02 -0.56 -0.46 -0.43 0.04 181.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.25 0.46 0.47 0.48 -2.78%
Adjusted Per Share Value based on latest NOSH - 394,899
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.34 6.69 49.63 42.35 35.99 24.75 15.62 -9.95%
EPS 0.17 0.34 0.03 -0.90 -0.82 -0.90 0.11 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4145 0.4145 0.6848 0.4016 0.8188 0.9759 1.2833 -52.82%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.29 0.40 0.255 0.46 0.63 0.61 0.685 -
P/RPS 1.96 5.39 0.76 1.74 3.12 5.12 11.73 -69.56%
P/EPS 149.90 104.75 1,374.85 -81.93 -136.13 -140.62 1,714.85 -80.21%
EY 0.67 0.95 0.07 -1.22 -0.73 -0.71 0.06 397.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.87 0.55 1.84 1.37 1.30 1.43 -42.01%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 03/09/18 31/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.275 0.30 0.24 0.44 0.52 0.67 0.685 -
P/RPS 1.86 4.04 0.72 1.67 2.57 5.62 11.73 -70.60%
P/EPS 142.14 78.56 1,293.97 -78.37 -112.36 -154.45 1,714.85 -80.90%
EY 0.70 1.27 0.08 -1.28 -0.89 -0.65 0.06 412.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.52 1.76 1.13 1.43 1.43 -43.86%

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