[CVIEW] QoQ Quarter Result on 28-Feb-2018 [#1]

Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
28-Feb-2018 [#1]
Profit Trend
QoQ- -61.24%
YoY- -12.66%
Quarter Report
View:
Show?
Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 141,796 43,257 21,564 29,446 36,484 30,281 24,913 218.44%
PBT 65,151 14,945 5,397 5,283 13,085 10,362 10,393 239.60%
Tax -13,117 -3,643 -1,917 -1,586 -3,546 -3,173 -2,886 174.13%
NP 52,034 11,302 3,480 3,697 9,539 7,189 7,507 263.10%
-
NP to SH 52,034 11,302 3,480 3,697 9,539 7,189 7,507 263.10%
-
Tax Rate 20.13% 24.38% 35.52% 30.02% 27.10% 30.62% 27.77% -
Total Cost 89,762 31,955 18,084 25,749 26,945 23,092 17,406 198.19%
-
Net Worth 390,000 343,000 331,999 327,999 325,000 315,000 313,000 15.77%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 5,000 - - - - - -
Div Payout % - 44.24% - - - - - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 390,000 343,000 331,999 327,999 325,000 315,000 313,000 15.77%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 36.70% 26.13% 16.14% 12.56% 26.15% 23.74% 30.13% -
ROE 13.34% 3.30% 1.05% 1.13% 2.94% 2.28% 2.40% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 141.80 43.26 21.56 29.45 36.48 30.28 24.91 218.47%
EPS 52.03 11.30 3.48 3.70 9.54 7.19 7.51 262.99%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.43 3.32 3.28 3.25 3.15 3.13 15.77%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 141.80 43.26 21.56 29.45 36.48 30.28 24.91 218.47%
EPS 52.03 11.30 3.48 3.70 9.54 7.19 7.51 262.99%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.43 3.32 3.28 3.25 3.15 3.13 15.77%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 1.33 1.40 1.36 1.60 1.55 1.63 1.63 -
P/RPS 0.94 3.24 6.31 5.43 4.25 5.38 6.54 -72.52%
P/EPS 2.56 12.39 39.08 43.28 16.25 22.67 21.71 -75.92%
EY 39.12 8.07 2.56 2.31 6.15 4.41 4.61 315.49%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.41 0.41 0.49 0.48 0.52 0.52 -24.64%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 22/01/19 26/10/18 27/07/18 26/04/18 30/01/18 24/10/17 25/07/17 -
Price 1.59 1.20 1.40 1.43 1.68 1.61 1.72 -
P/RPS 1.12 2.77 6.49 4.86 4.60 5.32 6.90 -70.21%
P/EPS 3.06 10.62 40.23 38.68 17.61 22.40 22.91 -73.83%
EY 32.73 9.42 2.49 2.59 5.68 4.47 4.36 282.91%
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.42 0.44 0.52 0.51 0.55 -17.77%

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