[SOLUTN] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -81.48%
YoY- -123.27%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,319 14,199 13,099 14,092 16,928 18,931 24,152 -23.05%
PBT -1,837 -2,792 -3,493 -2,139 -779 6,222 9,799 -
Tax -71 -71 -71 -128 -536 -795 -1,382 -86.25%
NP -1,908 -2,863 -3,564 -2,267 -1,315 5,427 8,417 -
-
NP to SH -1,948 -2,845 -3,396 -2,254 -1,242 5,411 8,006 -
-
Tax Rate - - - - - 12.78% 14.10% -
Total Cost 18,227 17,062 16,663 16,359 18,243 13,504 15,735 10.32%
-
Net Worth 38,153 38,000 38,429 40,176 40,635 42,903 42,492 -6.94%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 38,153 38,000 38,429 40,176 40,635 42,903 42,492 -6.94%
NOSH 306,454 306,454 306,454 306,454 306,454 306,454 306,454 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.69% -20.16% -27.21% -16.09% -7.77% 28.67% 34.85% -
ROE -5.11% -7.49% -8.84% -5.61% -3.06% 12.61% 18.84% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.33 4.63 4.27 4.60 5.52 6.18 7.89 -23.06%
EPS -0.64 -0.93 -1.11 -0.74 -0.41 1.77 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1245 0.124 0.1254 0.1311 0.1326 0.14 0.1388 -7.01%
Adjusted Per Share Value based on latest NOSH - 306,454
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.36 2.92 2.70 2.90 3.48 3.90 4.97 -23.02%
EPS -0.40 -0.59 -0.70 -0.46 -0.26 1.11 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0782 0.0791 0.0827 0.0836 0.0883 0.0874 -6.92%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.08 0.085 0.09 0.14 0.14 0.165 0.225 -
P/RPS 1.50 1.83 2.11 3.04 2.53 2.67 2.85 -34.88%
P/EPS -12.59 -9.16 -8.12 -19.03 -34.54 9.34 8.60 -
EY -7.95 -10.92 -12.31 -5.25 -2.89 10.70 11.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.69 0.72 1.07 1.06 1.18 1.62 -46.25%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 28/02/19 26/11/18 29/08/18 31/05/18 26/02/18 -
Price 0.09 0.085 0.095 0.11 0.16 0.165 0.215 -
P/RPS 1.69 1.83 2.22 2.39 2.90 2.67 2.73 -27.42%
P/EPS -14.16 -9.16 -8.57 -14.96 -39.48 9.34 8.22 -
EY -7.06 -10.92 -11.66 -6.69 -2.53 10.70 12.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.76 0.84 1.21 1.18 1.55 -40.10%

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