[ASIAPAC] QoQ Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 1342.85%
YoY- 55.67%
Quarter Report
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 49,872 59,170 26,310 55,708 32,569 32,148 23,986 62.68%
PBT 7,311 16,651 3,564 59,701 4,316 5,643 5,200 25.42%
Tax -1,820 -3,947 -1,409 -18,250 -1,443 -1,999 -484 141.23%
NP 5,491 12,704 2,155 41,451 2,873 3,644 4,716 10.64%
-
NP to SH 5,506 12,713 2,164 41,453 2,873 3,644 4,716 10.84%
-
Tax Rate 24.89% 23.70% 39.53% 30.57% 33.43% 35.42% 9.31% -
Total Cost 44,381 46,466 24,155 14,257 29,696 28,504 19,270 74.13%
-
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,034,223 0.18%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 11.01% 21.47% 8.19% 74.41% 8.82% 11.34% 19.66% -
ROE 0.36% 0.83% 0.14% 2.76% 0.20% 0.25% 0.33% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.35 3.97 1.77 3.74 2.19 2.16 1.61 62.76%
EPS 0.53 1.23 0.21 4.00 0.28 0.35 0.46 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.023 1.011 1.009 0.97 0.969 0.968 4.14%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.75 5.63 2.50 5.30 3.10 3.06 2.28 62.90%
EPS 0.52 1.21 0.21 3.95 0.27 0.35 0.45 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4584 1.4499 1.4329 1.429 1.3738 1.3723 1.3717 4.15%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.12 0.125 0.125 0.115 0.14 0.145 -
P/RPS 3.88 3.02 7.07 3.34 5.25 6.48 9.00 -42.84%
P/EPS 35.15 14.05 86.00 4.49 59.55 57.16 45.77 -16.09%
EY 2.84 7.12 1.16 22.29 1.68 1.75 2.18 19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.12 0.12 0.12 0.14 0.15 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.13 0.125 0.13 0.125 0.12 0.115 0.15 -
P/RPS 3.88 3.15 7.36 3.34 5.48 5.32 9.31 -44.11%
P/EPS 35.15 14.64 89.44 4.49 62.14 46.95 47.35 -17.97%
EY 2.84 6.83 1.12 22.29 1.61 2.13 2.11 21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.12 0.12 0.12 0.15 -9.07%

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