[SIGN] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -58.67%
YoY- -87.34%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 144,494 160,848 181,120 199,993 214,469 225,980 234,403 -27.54%
PBT 2,680 5,367 3,090 7,497 11,897 12,578 24,388 -77.02%
Tax -1,400 -1,784 -2,163 -3,370 -4,252 -4,575 -4,090 -51.03%
NP 1,280 3,583 927 4,127 7,645 8,003 20,298 -84.13%
-
NP to SH -271 2,226 -851 2,459 5,949 6,481 19,595 -
-
Tax Rate 52.24% 33.24% 70.00% 44.95% 35.74% 36.37% 16.77% -
Total Cost 143,214 157,265 180,193 195,866 206,824 217,977 214,105 -23.49%
-
Net Worth 168,141 168,891 171,142 171,902 174,164 171,724 176,351 -3.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 3,434 3,434 3,434 3,434 5,727 -
Div Payout % - - 0.00% 139.67% 57.73% 52.99% 29.23% -
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 168,141 168,891 171,142 171,902 174,164 171,724 176,351 -3.12%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 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 0.89% 2.23% 0.51% 2.06% 3.56% 3.54% 8.66% -
ROE -0.16% 1.32% -0.50% 1.43% 3.42% 3.77% 11.11% -
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 64.45 71.43 80.43 88.42 94.82 98.70 102.35 -26.51%
EPS -0.12 0.99 -0.38 1.09 2.63 2.83 8.56 -
DPS 0.00 0.00 1.50 1.50 1.50 1.50 2.50 -
NAPS 0.75 0.75 0.76 0.76 0.77 0.75 0.77 -1.73%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.38 24.92 28.06 30.98 33.23 35.01 36.31 -27.55%
EPS -0.04 0.34 -0.13 0.38 0.92 1.00 3.04 -
DPS 0.00 0.00 0.53 0.53 0.53 0.53 0.89 -
NAPS 0.2605 0.2616 0.2651 0.2663 0.2698 0.266 0.2732 -3.12%
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 0.49 0.44 0.49 0.335 0.48 0.55 0.58 -
P/RPS 0.76 0.62 0.61 0.38 0.51 0.56 0.57 21.12%
P/EPS -405.36 44.51 -129.66 30.81 18.25 19.43 6.78 -
EY -0.25 2.25 -0.77 3.25 5.48 5.15 14.75 -
DY 0.00 0.00 3.06 4.48 3.13 2.73 4.31 -
P/NAPS 0.65 0.59 0.64 0.44 0.62 0.73 0.75 -9.09%
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 21/11/19 30/08/19 27/05/19 25/02/19 26/11/18 29/08/18 28/05/18 -
Price 0.47 0.465 0.49 0.355 0.405 0.565 0.55 -
P/RPS 0.73 0.65 0.61 0.40 0.43 0.57 0.54 22.23%
P/EPS -388.81 47.04 -129.66 32.65 15.40 19.96 6.43 -
EY -0.26 2.13 -0.77 3.06 6.49 5.01 15.56 -
DY 0.00 0.00 3.06 4.23 3.70 2.65 4.55 -
P/NAPS 0.63 0.62 0.64 0.47 0.53 0.75 0.71 -7.65%

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