[TURBO] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 103.59%
YoY- -98.37%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 11,383 21,243 11,141 8,424 7,890 13,127 12,647 -6.77%
PBT 2,109 2,273 2,441 31 -743 3,560 3,190 -24.08%
Tax -239 -749 -174 -2 -37 -257 -478 -36.97%
NP 1,870 1,524 2,267 29 -780 3,303 2,712 -21.93%
-
NP to SH 1,870 1,526 2,265 28 -780 3,303 2,713 -21.95%
-
Tax Rate 11.33% 32.95% 7.13% 6.45% - 7.22% 14.98% -
Total Cost 9,513 19,719 8,874 8,395 8,670 9,824 9,935 -2.84%
-
Net Worth 108,000 108,000 106,920 104,760 104,760 105,840 102,599 3.47%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 1,080 - - - 2,160 - -
Div Payout % - 70.77% - - - 65.40% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 108,000 108,000 106,920 104,760 104,760 105,840 102,599 3.47%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 16.43% 7.17% 20.35% 0.34% -9.89% 25.16% 21.44% -
ROE 1.73% 1.41% 2.12% 0.03% -0.74% 3.12% 2.64% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.54 19.67 10.32 7.80 7.31 12.15 11.71 -6.77%
EPS 1.73 1.41 2.10 0.03 -0.72 3.06 2.51 -21.95%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 0.99 0.97 0.97 0.98 0.95 3.47%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.54 19.67 10.32 7.80 7.31 12.15 11.71 -6.77%
EPS 1.73 1.41 2.10 0.03 -0.72 3.06 2.51 -21.95%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.00 1.00 0.99 0.97 0.97 0.98 0.95 3.47%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.64 0.72 0.66 0.63 0.765 0.74 0.73 -
P/RPS 6.07 3.66 6.40 8.08 10.47 6.09 6.23 -1.71%
P/EPS 36.96 50.96 31.47 2,430.00 -105.92 24.20 29.06 17.37%
EY 2.71 1.96 3.18 0.04 -0.94 4.13 3.44 -14.68%
DY 0.00 1.39 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.64 0.72 0.67 0.65 0.79 0.76 0.77 -11.58%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 01/06/20 26/02/20 18/11/19 26/08/19 27/05/19 25/02/19 19/11/18 -
Price 0.63 0.63 0.635 0.68 0.79 0.74 0.72 -
P/RPS 5.98 3.20 6.16 8.72 10.81 6.09 6.15 -1.84%
P/EPS 36.39 44.59 30.28 2,622.86 -109.38 24.20 28.66 17.23%
EY 2.75 2.24 3.30 0.04 -0.91 4.13 3.49 -14.67%
DY 0.00 1.59 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.63 0.63 0.64 0.70 0.81 0.76 0.76 -11.74%

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