[WTHORSE] QoQ TTM Result on 31-Mar-2019 [#1]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -35.86%
YoY- -841.92%
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 531,916 537,111 574,470 591,651 610,527 628,769 632,069 -10.83%
PBT -61,764 -55,074 -50,333 -40,013 -28,422 -24,206 -12,333 191.85%
Tax -2,141 1,239 4,372 3,058 1,221 3,820 2,623 -
NP -63,905 -53,835 -45,961 -36,955 -27,201 -20,386 -9,710 249.98%
-
NP to SH -63,905 -53,835 -45,961 -36,955 -27,201 -20,386 -9,710 249.98%
-
Tax Rate - - - - - - - -
Total Cost 595,821 590,946 620,431 628,606 637,728 649,155 641,779 -4.82%
-
Net Worth 642,703 708,000 687,002 736,799 722,399 733,822 777,600 -11.89%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - 4,578 16,023 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 642,703 708,000 687,002 736,799 722,399 733,822 777,600 -11.89%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -12.01% -10.02% -8.00% -6.25% -4.46% -3.24% -1.54% -
ROE -9.94% -7.60% -6.69% -5.02% -3.77% -2.78% -1.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 233.39 223.80 251.70 246.52 254.39 275.05 263.36 -7.71%
EPS -28.04 -22.43 -20.14 -15.40 -11.33 -8.92 -4.05 261.98%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 6.68 -
NAPS 2.82 2.95 3.01 3.07 3.01 3.21 3.24 -8.81%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 221.63 223.80 239.36 246.52 254.39 261.99 263.36 -10.83%
EPS -26.63 -22.43 -19.15 -15.40 -11.33 -8.49 -4.05 249.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.91 6.68 -
NAPS 2.6779 2.95 2.8625 3.07 3.01 3.0576 3.24 -11.89%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.01 1.14 1.19 1.07 1.53 1.70 1.85 -
P/RPS 0.43 0.51 0.47 0.43 0.60 0.62 0.70 -27.67%
P/EPS -3.60 -5.08 -5.91 -6.95 -13.50 -19.06 -45.73 -81.54%
EY -27.76 -19.68 -16.92 -14.39 -7.41 -5.25 -2.19 441.13%
DY 0.00 0.00 0.00 0.00 0.00 1.18 3.61 -
P/NAPS 0.36 0.39 0.40 0.35 0.51 0.53 0.57 -26.32%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 23/08/19 28/05/19 28/02/19 22/11/18 23/08/18 -
Price 0.965 1.12 1.15 1.18 1.33 1.60 1.75 -
P/RPS 0.41 0.50 0.46 0.48 0.52 0.58 0.66 -27.13%
P/EPS -3.44 -4.99 -5.71 -7.66 -11.73 -17.94 -43.25 -81.41%
EY -29.06 -20.03 -17.51 -13.05 -8.52 -5.57 -2.31 438.41%
DY 0.00 0.00 0.00 0.00 0.00 1.25 3.82 -
P/NAPS 0.34 0.38 0.38 0.38 0.44 0.50 0.54 -26.47%

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