[TURBO] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -123.61%
YoY- 34.51%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 21,243 11,141 8,424 7,890 13,127 12,647 10,236 62.48%
PBT 2,273 2,441 31 -743 3,560 3,190 1,748 19.07%
Tax -749 -174 -2 -37 -257 -478 -27 810.85%
NP 1,524 2,267 29 -780 3,303 2,712 1,721 -7.76%
-
NP to SH 1,526 2,265 28 -780 3,303 2,713 1,721 -7.68%
-
Tax Rate 32.95% 7.13% 6.45% - 7.22% 14.98% 1.54% -
Total Cost 19,719 8,874 8,395 8,670 9,824 9,935 8,515 74.77%
-
Net Worth 108,000 106,920 104,760 104,760 105,840 102,599 98,280 6.47%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,080 - - - 2,160 - - -
Div Payout % 70.77% - - - 65.40% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 108,000 106,920 104,760 104,760 105,840 102,599 98,280 6.47%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.17% 20.35% 0.34% -9.89% 25.16% 21.44% 16.81% -
ROE 1.41% 2.12% 0.03% -0.74% 3.12% 2.64% 1.75% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.67 10.32 7.80 7.31 12.15 11.71 9.48 62.46%
EPS 1.41 2.10 0.03 -0.72 3.06 2.51 1.59 -7.67%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 0.99 0.97 0.97 0.98 0.95 0.91 6.47%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.67 10.32 7.80 7.31 12.15 11.71 9.48 62.46%
EPS 1.41 2.10 0.03 -0.72 3.06 2.51 1.59 -7.67%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 0.99 0.97 0.97 0.98 0.95 0.91 6.47%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.72 0.66 0.63 0.765 0.74 0.73 0.755 -
P/RPS 3.66 6.40 8.08 10.47 6.09 6.23 7.97 -40.39%
P/EPS 50.96 31.47 2,430.00 -105.92 24.20 29.06 47.38 4.96%
EY 1.96 3.18 0.04 -0.94 4.13 3.44 2.11 -4.78%
DY 1.39 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.72 0.67 0.65 0.79 0.76 0.77 0.83 -9.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 18/11/19 26/08/19 27/05/19 25/02/19 19/11/18 20/08/18 -
Price 0.63 0.635 0.68 0.79 0.74 0.72 0.67 -
P/RPS 3.20 6.16 8.72 10.81 6.09 6.15 7.07 -40.96%
P/EPS 44.59 30.28 2,622.86 -109.38 24.20 28.66 42.05 3.97%
EY 2.24 3.30 0.04 -0.91 4.13 3.49 2.38 -3.95%
DY 1.59 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.63 0.64 0.70 0.81 0.76 0.76 0.74 -10.14%

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