[YB] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -217.38%
YoY- -31.37%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,727 26,941 24,885 32,962 30,436 30,079 26,534 2.98%
PBT -4,149 -2,276 -782 -1,368 -688 -1,537 -2,240 50.99%
Tax 975 439 919 -257 176 382 962 0.90%
NP -3,174 -1,837 137 -1,625 -512 -1,155 -1,278 83.69%
-
NP to SH -3,174 -1,837 137 -1,625 -512 -1,155 -1,278 83.69%
-
Tax Rate - - - - - - - -
Total Cost 30,901 28,778 24,748 34,587 30,948 31,234 27,812 7.29%
-
Net Worth 196,518 199,432 202,521 207,757 205,749 208,759 210,084 -4.36%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 196,518 199,432 202,521 207,757 205,749 208,759 210,084 -4.36%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.45% -6.82% 0.55% -4.93% -1.68% -3.84% -4.82% -
ROE -1.62% -0.92% 0.07% -0.78% -0.25% -0.55% -0.61% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.05 18.51 17.08 22.05 20.56 19.88 17.43 6.12%
EPS -2.18 -1.26 0.09 -1.11 -0.35 -0.76 -0.84 89.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.37 1.39 1.39 1.39 1.38 1.38 -1.45%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.52 9.25 8.54 11.31 10.45 10.32 9.11 2.98%
EPS -1.09 -0.63 0.05 -0.56 -0.18 -0.40 -0.44 83.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6744 0.6844 0.695 0.713 0.7061 0.7164 0.721 -4.36%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.625 0.625 0.56 0.685 0.74 0.74 0.775 -
P/RPS 3.28 3.38 3.28 3.11 3.60 3.72 4.45 -18.44%
P/EPS -28.66 -49.53 595.56 -63.01 -213.94 -96.92 -92.32 -54.25%
EY -3.49 -2.02 0.17 -1.59 -0.47 -1.03 -1.08 119.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.40 0.49 0.53 0.54 0.56 -12.32%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 28/05/19 22/02/19 28/11/18 30/08/18 23/05/18 28/02/18 -
Price 0.575 0.635 0.585 0.67 0.72 0.725 0.75 -
P/RPS 3.02 3.43 3.43 3.04 3.50 3.65 4.30 -21.03%
P/EPS -26.37 -50.32 622.15 -61.63 -208.15 -94.96 -89.34 -55.76%
EY -3.79 -1.99 0.16 -1.62 -0.48 -1.05 -1.12 125.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.42 0.48 0.52 0.53 0.54 -14.12%

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