[ASIAPAC] QoQ Quarter Result on 31-Dec-2018 [#3]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -21.16%
YoY- -72.98%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 59,170 26,310 55,708 32,569 32,148 23,986 65,782 -6.81%
PBT 16,651 3,564 59,701 4,316 5,643 5,200 40,234 -44.43%
Tax -3,947 -1,409 -18,250 -1,443 -1,999 -484 -13,606 -56.14%
NP 12,704 2,155 41,451 2,873 3,644 4,716 26,628 -38.91%
-
NP to SH 12,713 2,164 41,453 2,873 3,644 4,716 26,628 -38.88%
-
Tax Rate 23.70% 39.53% 30.57% 33.43% 35.42% 9.31% 33.82% -
Total Cost 46,466 24,155 14,257 29,696 28,504 19,270 39,154 12.07%
-
Net Worth 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 991,713 33.08%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 991,713 33.08%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,034,223 1,017,521 1.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.47% 8.19% 74.41% 8.82% 11.34% 19.66% 40.48% -
ROE 0.83% 0.14% 2.76% 0.20% 0.25% 0.33% 2.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.97 1.77 3.74 2.19 2.16 1.61 6.37 -27.01%
EPS 1.23 0.21 4.00 0.28 0.35 0.46 2.62 -39.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 1.011 1.009 0.97 0.969 0.968 0.961 4.25%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.63 2.50 5.30 3.10 3.06 2.28 6.26 -6.82%
EPS 1.21 0.21 3.95 0.27 0.35 0.45 2.53 -38.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4499 1.4329 1.429 1.3738 1.3723 1.3717 0.9441 33.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.12 0.125 0.125 0.115 0.14 0.145 0.15 -
P/RPS 3.02 7.07 3.34 5.25 6.48 9.00 2.35 18.18%
P/EPS 14.05 86.00 4.49 59.55 57.16 45.77 5.81 80.06%
EY 7.12 1.16 22.29 1.68 1.75 2.18 17.20 -44.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.12 0.12 0.14 0.15 0.16 -17.43%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 28/05/18 -
Price 0.125 0.13 0.125 0.12 0.115 0.15 0.15 -
P/RPS 3.15 7.36 3.34 5.48 5.32 9.31 2.35 21.54%
P/EPS 14.64 89.44 4.49 62.14 46.95 47.35 5.81 85.06%
EY 6.83 1.12 22.29 1.61 2.13 2.11 17.20 -45.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.12 0.12 0.12 0.15 0.16 -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