[QUALITY] QoQ TTM Result on 31-Oct-2018 [#3]

Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 15.33%
YoY- 16.11%
View:
Show?
TTM Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 121,011 128,743 124,697 123,562 118,473 101,803 104,963 9.97%
PBT -9,963 -10,088 -10,508 -9,820 -11,472 -15,008 -15,241 -24.73%
Tax -1,045 -848 -858 -428 -44 -99 -83 443.71%
NP -11,008 -10,936 -11,366 -10,248 -11,516 -15,107 -15,324 -19.83%
-
NP to SH -10,358 -9,685 -10,231 -9,201 -10,867 -14,534 -14,721 -20.94%
-
Tax Rate - - - - - - - -
Total Cost 132,019 139,679 136,063 133,810 129,989 116,910 120,287 6.41%
-
Net Worth 100,274 100,853 106,070 113,605 116,503 115,924 115,344 -8.93%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 100,274 100,853 106,070 113,605 116,503 115,924 115,344 -8.93%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -9.10% -8.49% -9.11% -8.29% -9.72% -14.84% -14.60% -
ROE -10.33% -9.60% -9.65% -8.10% -9.33% -12.54% -12.76% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 208.78 222.12 215.14 213.18 204.40 175.64 181.09 9.97%
EPS -17.87 -16.71 -17.65 -15.87 -18.75 -25.08 -25.40 -20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.83 1.96 2.01 2.00 1.99 -8.93%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 208.78 222.12 215.14 213.18 204.40 175.64 181.09 9.97%
EPS -17.87 -16.71 -17.65 -15.87 -18.75 -25.08 -25.40 -20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.74 1.83 1.96 2.01 2.00 1.99 -8.93%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.775 0.75 0.83 0.785 0.82 0.80 0.97 -
P/RPS 0.37 0.34 0.39 0.37 0.40 0.46 0.54 -22.33%
P/EPS -4.34 -4.49 -4.70 -4.95 -4.37 -3.19 -3.82 8.90%
EY -23.06 -22.28 -21.27 -20.22 -22.86 -31.34 -26.18 -8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.45 0.40 0.41 0.40 0.49 -5.53%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 27/06/19 29/03/19 27/12/18 27/09/18 28/06/18 28/03/18 -
Price 0.75 0.795 0.815 0.755 0.80 0.80 0.87 -
P/RPS 0.36 0.36 0.38 0.35 0.39 0.46 0.48 -17.49%
P/EPS -4.20 -4.76 -4.62 -4.76 -4.27 -3.19 -3.43 14.49%
EY -23.83 -21.02 -21.66 -21.03 -23.44 -31.34 -29.19 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.45 0.39 0.40 0.40 0.44 -1.52%

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