[EWEIN] QoQ Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -50.71%
YoY- 558.06%
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 44,101 63,613 66,840 44,180 60,559 43,046 56,455 -15.16%
PBT 13,776 22,730 19,621 13,445 16,899 16,752 20,791 -23.97%
Tax -5,182 -4,246 -4,792 -6,581 -3,746 -3,683 -4,627 7.83%
NP 8,594 18,484 14,829 6,864 13,153 13,069 16,164 -34.34%
-
NP to SH 7,603 16,638 13,249 6,051 12,277 11,635 12,052 -26.42%
-
Tax Rate 37.62% 18.68% 24.42% 48.95% 22.17% 21.99% 22.25% -
Total Cost 35,507 45,129 52,011 37,316 47,406 29,977 40,291 -8.07%
-
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 261,840 256,073 241,268 228,658 238,252 232,220 214,125 14.33%
NOSH 301,585 301,585 301,585 301,585 301,585 301,585 301,585 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.49% 29.06% 22.19% 15.54% 21.72% 30.36% 28.63% -
ROE 2.90% 6.50% 5.49% 2.65% 5.15% 5.01% 5.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.65 21.12 22.16 14.68 20.08 14.27 18.72 -15.06%
EPS 2.53 5.52 4.54 2.01 4.07 3.86 4.00 -26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.80 0.76 0.79 0.77 0.71 14.49%
Adjusted Per Share Value based on latest NOSH - 301,585
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.62 21.09 22.16 14.65 20.08 14.27 18.72 -15.18%
EPS 2.52 5.52 4.39 2.01 4.07 3.86 4.00 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8682 0.8491 0.80 0.7582 0.79 0.77 0.71 14.33%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.615 0.68 0.565 0.53 0.675 0.74 0.345 -
P/RPS 4.20 3.22 2.55 3.61 3.36 5.18 1.84 73.27%
P/EPS 24.34 12.31 12.86 26.35 16.58 19.18 8.63 99.49%
EY 4.11 8.12 7.78 3.79 6.03 5.21 11.58 -49.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.71 0.70 0.85 0.96 0.49 28.01%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 31/05/19 28/02/19 30/11/18 27/08/18 28/05/18 -
Price 0.62 0.655 0.67 0.655 0.59 0.81 0.61 -
P/RPS 4.23 3.10 3.02 4.46 2.94 5.67 3.26 18.94%
P/EPS 24.54 11.86 15.25 32.57 14.49 21.00 15.26 37.22%
EY 4.07 8.43 6.56 3.07 6.90 4.76 6.55 -27.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.84 0.86 0.75 1.05 0.86 -11.98%

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