[POS] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -94.29%
YoY- -77.0%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 606,083 558,525 559,584 549,997 572,953 594,679 581,242 2.83%
PBT -14,145 -47,218 -190,991 -35,413 -15,476 -133,658 -18,731 -17.08%
Tax -4,876 -2,004 19,850 6,075 376 -7,471 5,711 -
NP -19,021 -49,222 -171,141 -29,338 -15,100 -141,129 -13,020 28.78%
-
NP to SH -19,021 -49,222 -171,141 -29,338 -15,100 -141,129 -13,020 28.78%
-
Tax Rate - - - - - - - -
Total Cost 625,104 607,747 730,725 579,335 588,053 735,808 594,262 3.43%
-
Net Worth 1,385,514 1,408,998 1,448,137 1,628,175 1,682,970 1,714,281 1,855,181 -17.69%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 31,311 - - - 62,622 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,385,514 1,408,998 1,448,137 1,628,175 1,682,970 1,714,281 1,855,181 -17.69%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -3.14% -8.81% -30.58% -5.33% -2.64% -23.73% -2.24% -
ROE -1.37% -3.49% -11.82% -1.80% -0.90% -8.23% -0.70% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.43 71.35 71.49 70.26 73.19 75.97 74.25 2.83%
EPS -2.43 -6.29 -21.86 -3.75 -1.93 -18.03 -1.66 28.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
NAPS 1.77 1.80 1.85 2.08 2.15 2.19 2.37 -17.69%
Adjusted Per Share Value based on latest NOSH - 782,776
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.43 71.35 71.49 70.26 73.19 75.97 74.25 2.83%
EPS -2.43 -6.29 -21.86 -3.75 -1.93 -18.03 -1.66 28.95%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 8.00 -
NAPS 1.77 1.80 1.85 2.08 2.15 2.19 2.37 -17.69%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.93 0.71 1.48 1.63 1.51 1.83 1.72 -
P/RPS 1.20 1.00 2.07 2.32 2.06 2.41 2.32 -35.58%
P/EPS -38.27 -11.29 -6.77 -43.49 -78.28 -10.15 -103.41 -48.48%
EY -2.61 -8.86 -14.77 -2.30 -1.28 -9.85 -0.97 93.57%
DY 0.00 0.00 2.70 0.00 0.00 0.00 4.65 -
P/NAPS 0.53 0.39 0.80 0.78 0.70 0.84 0.73 -19.23%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 15/06/20 25/02/20 25/11/19 20/08/19 21/05/19 27/02/19 -
Price 0.90 0.95 1.33 1.48 1.61 1.58 2.11 -
P/RPS 1.16 1.33 1.86 2.11 2.20 2.08 2.84 -44.97%
P/EPS -37.04 -15.11 -6.08 -39.49 -83.46 -8.76 -126.86 -56.02%
EY -2.70 -6.62 -16.44 -2.53 -1.20 -11.41 -0.79 127.06%
DY 0.00 0.00 3.01 0.00 0.00 0.00 3.79 -
P/NAPS 0.51 0.53 0.72 0.71 0.75 0.72 0.89 -31.03%

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