[ASIAPAC] QoQ Quarter Result on 30-Jun-2019 [#1]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -94.78%
YoY- -54.11%
Quarter Report
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 42,822 49,872 59,170 26,310 55,708 32,569 32,148 21.04%
PBT 25,962 7,311 16,651 3,564 59,701 4,316 5,643 176.36%
Tax 2,932 -1,820 -3,947 -1,409 -18,250 -1,443 -1,999 -
NP 28,894 5,491 12,704 2,155 41,451 2,873 3,644 297.13%
-
NP to SH 28,944 5,506 12,713 2,164 41,453 2,873 3,644 297.59%
-
Tax Rate -11.29% 24.89% 23.70% 39.53% 30.57% 33.43% 35.42% -
Total Cost 13,928 44,381 46,466 24,155 14,257 29,696 28,504 -37.93%
-
Net Worth 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 -16.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 -16.77%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 67.47% 11.01% 21.47% 8.19% 74.41% 8.82% 11.34% -
ROE 2.65% 0.36% 0.83% 0.14% 2.76% 0.20% 0.25% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.13 3.35 3.97 1.77 3.74 2.19 2.16 53.99%
EPS 2.79 0.53 1.23 0.21 4.00 0.28 0.35 298.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.055 1.029 1.023 1.011 1.009 0.97 0.969 5.82%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 4.08 4.75 5.63 2.50 5.30 3.10 3.06 21.12%
EPS 2.76 0.52 1.21 0.21 3.95 0.27 0.35 295.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0416 1.4584 1.4499 1.4329 1.429 1.3738 1.3723 -16.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.085 0.13 0.12 0.125 0.125 0.115 0.14 -
P/RPS 2.06 3.88 3.02 7.07 3.34 5.25 6.48 -53.38%
P/EPS 3.05 35.15 14.05 86.00 4.49 59.55 57.16 -85.80%
EY 32.83 2.84 7.12 1.16 22.29 1.68 1.75 604.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.13 0.12 0.12 0.12 0.12 0.14 -31.11%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 -
Price 0.095 0.13 0.125 0.13 0.125 0.12 0.115 -
P/RPS 2.30 3.88 3.15 7.36 3.34 5.48 5.32 -42.79%
P/EPS 3.40 35.15 14.64 89.44 4.49 62.14 46.95 -82.59%
EY 29.38 2.84 6.83 1.12 22.29 1.61 2.13 474.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.12 0.13 0.12 0.12 0.12 -17.43%

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