[LAGENDA] QoQ Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 44.4%
YoY- -6377.27%
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 28,283 30,930 28,651 26,523 22,128 26,872 28,546 -0.61%
PBT 527 -15,172 -3,230 -2,762 -4,968 -16,740 -3,995 -
Tax -682 -555 -391 0 0 204 5 -
NP -155 -15,727 -3,621 -2,762 -4,968 -16,536 -3,990 -88.55%
-
NP to SH -155 -15,727 -3,621 -2,762 -4,968 -16,536 -3,990 -88.55%
-
Tax Rate 129.41% - - - - - - -
Total Cost 28,438 46,657 32,272 29,285 27,096 43,408 32,536 -8.59%
-
Net Worth 53,564 53,564 80,346 80,346 54,382 43,303 60,454 -7.75%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 53,564 53,564 80,346 80,346 54,382 43,303 60,454 -7.75%
NOSH 2,678,229 2,678,229 2,678,229 2,678,229 2,678,229 2,678,229 1,209,090 70.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -0.55% -50.85% -12.64% -10.41% -22.45% -61.54% -13.98% -
ROE -0.29% -29.36% -4.51% -3.44% -9.14% -38.19% -6.60% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 1.06 1.15 1.07 0.99 1.22 1.86 2.36 -41.37%
EPS -0.01 -0.59 -0.14 -0.10 -0.27 -1.15 -0.33 -90.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.05 -45.74%
Adjusted Per Share Value based on latest NOSH - 2,678,229
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.37 3.69 3.42 3.16 2.64 3.21 3.41 -0.78%
EPS -0.02 -1.88 -0.43 -0.33 -0.59 -1.97 -0.48 -88.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 0.0639 0.0959 0.0959 0.0649 0.0517 0.0721 -7.74%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.03 0.03 0.04 0.03 0.035 0.035 0.03 -
P/RPS 2.84 2.60 3.74 3.03 2.87 1.88 1.27 71.08%
P/EPS -518.37 -5.11 -29.59 -29.09 -12.77 -3.06 -9.09 1385.20%
EY -0.19 -19.57 -3.38 -3.44 -7.83 -32.73 -11.00 -93.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.33 1.00 1.17 1.17 0.60 84.30%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 21/11/18 28/08/18 28/05/18 28/02/18 24/11/17 -
Price 0.03 0.03 0.03 0.03 0.035 0.035 0.035 -
P/RPS 2.84 2.60 2.80 3.03 2.87 1.88 1.48 54.48%
P/EPS -518.37 -5.11 -22.19 -29.09 -12.77 -3.06 -10.61 1239.61%
EY -0.19 -19.57 -4.51 -3.44 -7.83 -32.73 -9.43 -92.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.00 1.00 1.17 1.17 0.70 66.28%

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