[ECM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 275.14%
YoY- 594.23%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
Revenue 11,006 12,478 22,848 19,750 20,000 28,918 0 -
PBT -15,346 -12,552 -1,372 11,400 2,788 13,384 0 -
Tax -94 -106 -432 -806 -1,262 -936 0 -
NP -15,440 -12,658 -1,804 10,594 1,526 12,448 0 -
-
NP to SH -15,440 -12,658 -1,804 10,594 1,526 12,448 0 -
-
Tax Rate - - - 7.07% 45.27% 6.99% - -
Total Cost 26,446 25,136 24,652 9,156 18,474 16,470 0 -
-
Net Worth 167,974 196,769 172,773 135,999 146,162 143,296 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
Div - - - 1,176 - - - -
Div Payout % - - - 11.10% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
Net Worth 167,974 196,769 172,773 135,999 146,162 143,296 0 -
NOSH 479,925 479,925 479,925 446,798 286,592 286,592 286,592 10.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
NP Margin -140.29% -101.44% -7.90% 53.64% 7.63% 43.05% 0.00% -
ROE -9.19% -6.43% -1.04% 7.79% 1.04% 8.69% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
RPS 2.29 2.60 4.76 5.37 6.98 10.09 0.00 -
EPS -3.22 -2.64 -0.38 3.24 0.54 4.34 0.00 -
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.35 0.41 0.36 0.37 0.51 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 446,798
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
RPS 2.22 2.52 4.61 3.99 4.04 5.84 0.00 -
EPS -3.12 -2.56 -0.36 2.14 0.31 2.51 0.00 -
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.3391 0.3973 0.3488 0.2746 0.2951 0.2893 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 29/07/16 30/06/16 -
Price 0.20 0.21 0.265 0.345 0.525 0.355 0.385 -
P/RPS 8.72 8.08 5.57 6.42 7.52 3.52 0.00 -
P/EPS -6.22 -7.96 -70.50 11.97 98.60 8.17 0.00 -
EY -16.09 -12.56 -1.42 8.35 1.01 12.24 0.00 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.74 0.93 1.03 0.71 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/07/16 30/06/16 CAGR
Date 25/08/21 24/08/20 29/08/19 29/08/18 14/08/17 05/09/16 - -
Price 0.20 0.22 0.27 0.345 0.525 0.42 0.00 -
P/RPS 8.72 8.46 5.67 6.42 7.52 4.16 0.00 -
P/EPS -6.22 -8.34 -71.83 11.97 98.60 9.67 0.00 -
EY -16.09 -11.99 -1.39 8.35 1.01 10.34 0.00 -
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.75 0.93 1.03 0.84 0.00 -

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