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

Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7989.29%
YoY- -16.51%
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 12,079 11,383 21,243 11,141 8,424 7,890 13,127 -5.40%
PBT 1,222 2,109 2,273 2,441 31 -743 3,560 -51.00%
Tax -453 -239 -749 -174 -2 -37 -257 45.96%
NP 769 1,870 1,524 2,267 29 -780 3,303 -62.18%
-
NP to SH 768 1,870 1,526 2,265 28 -780 3,303 -62.22%
-
Tax Rate 37.07% 11.33% 32.95% 7.13% 6.45% - 7.22% -
Total Cost 11,310 9,513 19,719 8,874 8,395 8,670 9,824 9.85%
-
Net Worth 112,319 108,000 108,000 106,920 104,760 104,760 105,840 4.04%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 1,080 - - - 2,160 -
Div Payout % - - 70.77% - - - 65.40% -
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 112,319 108,000 108,000 106,920 104,760 104,760 105,840 4.04%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 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 6.37% 16.43% 7.17% 20.35% 0.34% -9.89% 25.16% -
ROE 0.68% 1.73% 1.41% 2.12% 0.03% -0.74% 3.12% -
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 11.18 10.54 19.67 10.32 7.80 7.31 12.15 -5.40%
EPS 0.71 1.73 1.41 2.10 0.03 -0.72 3.06 -62.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.00 1.00 0.99 0.97 0.97 0.98 4.04%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.18 10.54 19.67 10.32 7.80 7.31 12.15 -5.40%
EPS 0.71 1.73 1.41 2.10 0.03 -0.72 3.06 -62.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.00 1.00 0.99 0.97 0.97 0.98 4.04%
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 0.625 0.64 0.72 0.66 0.63 0.765 0.74 -
P/RPS 5.59 6.07 3.66 6.40 8.08 10.47 6.09 -5.55%
P/EPS 87.89 36.96 50.96 31.47 2,430.00 -105.92 24.20 136.45%
EY 1.14 2.71 1.96 3.18 0.04 -0.94 4.13 -57.63%
DY 0.00 0.00 1.39 0.00 0.00 0.00 2.70 -
P/NAPS 0.60 0.64 0.72 0.67 0.65 0.79 0.76 -14.59%
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 24/08/20 01/06/20 26/02/20 18/11/19 26/08/19 27/05/19 25/02/19 -
Price 0.65 0.63 0.63 0.635 0.68 0.79 0.74 -
P/RPS 5.81 5.98 3.20 6.16 8.72 10.81 6.09 -3.09%
P/EPS 91.41 36.39 44.59 30.28 2,622.86 -109.38 24.20 142.73%
EY 1.09 2.75 2.24 3.30 0.04 -0.91 4.13 -58.88%
DY 0.00 0.00 1.59 0.00 0.00 0.00 2.70 -
P/NAPS 0.63 0.63 0.63 0.64 0.70 0.81 0.76 -11.76%

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