[QUALITY] QoQ Quarter Result on 31-Oct-2019 [#3]

Announcement Date
20-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 355.29%
YoY- 142.28%
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 24,088 21,286 32,204 37,297 33,129 30,449 28,218 -10.02%
PBT 3,067 -1,906 -1,114 1,457 213 -1,682 -6,299 -
Tax -1,641 -53 -592 -685 -155 -32 -432 143.65%
NP 1,426 -1,959 -1,706 772 58 -1,714 -6,731 -
-
NP to SH 718 -2,427 -1,996 868 -340 -1,458 -6,507 -
-
Tax Rate 53.51% - - 47.01% 72.77% - - -
Total Cost 22,662 23,245 33,910 36,525 33,071 32,163 34,949 -25.10%
-
Net Worth 99,694 97,955 99,694 101,433 100,274 100,853 106,070 -4.05%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 99,694 97,955 99,694 101,433 100,274 100,853 106,070 -4.05%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 5.92% -9.20% -5.30% 2.07% 0.18% -5.63% -23.85% -
ROE 0.72% -2.48% -2.00% 0.86% -0.34% -1.45% -6.13% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 41.56 36.72 55.56 64.35 57.16 52.53 48.68 -10.01%
EPS 1.24 -4.19 -3.44 1.50 -0.59 -2.52 -11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.72 1.75 1.73 1.74 1.83 -4.05%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 41.56 36.72 55.56 64.35 57.16 52.53 48.68 -10.01%
EPS 1.24 -4.19 -3.44 1.50 -0.59 -2.52 -11.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.72 1.75 1.73 1.74 1.83 -4.05%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.86 0.80 1.01 0.80 0.775 0.75 0.83 -
P/RPS 2.07 2.18 1.82 1.24 1.36 1.43 1.70 14.04%
P/EPS 69.43 -19.11 -29.33 53.42 -132.12 -29.82 -7.39 -
EY 1.44 -5.23 -3.41 1.87 -0.76 -3.35 -13.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.59 0.46 0.45 0.43 0.45 7.28%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 29/06/20 30/04/20 20/12/19 26/09/19 27/06/19 29/03/19 -
Price 0.815 0.83 0.80 1.31 0.75 0.795 0.815 -
P/RPS 1.96 2.26 1.44 2.04 1.31 1.51 1.67 11.27%
P/EPS 65.79 -19.82 -23.23 87.48 -127.86 -31.60 -7.26 -
EY 1.52 -5.04 -4.30 1.14 -0.78 -3.16 -13.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.47 0.75 0.43 0.46 0.45 2.94%

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