[SIGN] QoQ TTM Result on 31-Dec-2019 [#2]

Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 530.26%
YoY- -52.58%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 114,117 106,034 130,581 139,435 144,494 160,848 181,120 -26.44%
PBT -1,961 -5,145 3,151 3,780 2,680 5,367 3,090 -
Tax -3,370 -2,829 -1,445 -1,450 -1,400 -1,784 -2,163 34.28%
NP -5,331 -7,974 1,706 2,330 1,280 3,583 927 -
-
NP to SH -3,742 -6,596 1,138 1,166 -271 2,226 -851 167.67%
-
Tax Rate - - 45.86% 38.36% 52.24% 33.24% 70.00% -
Total Cost 119,448 114,008 128,875 137,105 143,214 157,265 180,193 -23.91%
-
Net Worth 170,158 168,141 168,141 170,382 168,141 168,891 171,142 -0.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 3,434 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 170,158 168,141 168,141 170,382 168,141 168,891 171,142 -0.38%
NOSH 262,723 262,723 240,304 240,304 240,304 240,304 240,304 6.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.67% -7.52% 1.31% 1.67% 0.89% 2.23% 0.51% -
ROE -2.20% -3.92% 0.68% 0.68% -0.16% 1.32% -0.50% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 46.27 47.30 58.25 62.20 64.45 71.43 80.43 -30.75%
EPS -1.52 -2.94 0.51 0.52 -0.12 0.99 -0.38 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.69 0.75 0.75 0.76 0.75 0.75 0.76 -6.22%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.14 16.85 20.75 22.16 22.97 25.57 28.79 -26.44%
EPS -0.59 -1.05 0.18 0.19 -0.04 0.35 -0.14 160.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
NAPS 0.2705 0.2672 0.2672 0.2708 0.2672 0.2684 0.272 -0.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.32 0.395 0.39 0.45 0.49 0.44 0.49 -
P/RPS 0.69 0.84 0.67 0.72 0.76 0.62 0.61 8.53%
P/EPS -21.09 -13.43 76.83 86.52 -405.36 44.51 -129.66 -70.10%
EY -4.74 -7.45 1.30 1.16 -0.25 2.25 -0.77 234.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.46 0.53 0.52 0.59 0.65 0.59 0.64 -19.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 18/05/20 24/02/20 21/11/19 30/08/19 27/05/19 -
Price 0.36 0.325 0.35 0.375 0.47 0.465 0.49 -
P/RPS 0.78 0.69 0.60 0.60 0.73 0.65 0.61 17.75%
P/EPS -23.72 -11.05 68.95 72.10 -388.81 47.04 -129.66 -67.67%
EY -4.21 -9.05 1.45 1.39 -0.26 2.13 -0.77 209.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.06 -
P/NAPS 0.52 0.43 0.47 0.49 0.63 0.62 0.64 -12.89%

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