[QUALITY] QoQ Quarter Result on 31-Jul-2019 [#2]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 76.68%
YoY- -202.1%
View:
Show?
Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 21,286 32,204 37,297 33,129 30,449 28,218 29,215 -19.04%
PBT -1,906 -1,114 1,457 213 -1,682 -6,299 -2,195 -8.99%
Tax -53 -592 -685 -155 -32 -432 -426 -75.10%
NP -1,959 -1,706 772 58 -1,714 -6,731 -2,621 -17.65%
-
NP to SH -2,427 -1,996 868 -340 -1,458 -6,507 -2,053 11.81%
-
Tax Rate - - 47.01% 72.77% - - - -
Total Cost 23,245 33,910 36,525 33,071 32,163 34,949 31,836 -18.93%
-
Net Worth 97,955 99,694 101,433 100,274 100,853 106,070 113,605 -9.41%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 97,955 99,694 101,433 100,274 100,853 106,070 113,605 -9.41%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin -9.20% -5.30% 2.07% 0.18% -5.63% -23.85% -8.97% -
ROE -2.48% -2.00% 0.86% -0.34% -1.45% -6.13% -1.81% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 36.72 55.56 64.35 57.16 52.53 48.68 50.40 -19.04%
EPS -4.19 -3.44 1.50 -0.59 -2.52 -11.23 -3.54 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.75 1.73 1.74 1.83 1.96 -9.41%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 36.72 55.56 64.35 57.16 52.53 48.68 50.40 -19.04%
EPS -4.19 -3.44 1.50 -0.59 -2.52 -11.23 -3.54 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.75 1.73 1.74 1.83 1.96 -9.41%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.80 1.01 0.80 0.775 0.75 0.83 0.785 -
P/RPS 2.18 1.82 1.24 1.36 1.43 1.70 1.56 25.01%
P/EPS -19.11 -29.33 53.42 -132.12 -29.82 -7.39 -22.16 -9.40%
EY -5.23 -3.41 1.87 -0.76 -3.35 -13.53 -4.51 10.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.46 0.45 0.43 0.45 0.40 11.36%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 29/06/20 30/04/20 20/12/19 26/09/19 27/06/19 29/03/19 27/12/18 -
Price 0.83 0.80 1.31 0.75 0.795 0.815 0.755 -
P/RPS 2.26 1.44 2.04 1.31 1.51 1.67 1.50 31.45%
P/EPS -19.82 -23.23 87.48 -127.86 -31.60 -7.26 -21.32 -4.75%
EY -5.04 -4.30 1.14 -0.78 -3.16 -13.77 -4.69 4.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.75 0.43 0.46 0.45 0.39 16.45%

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