[ASIAPAC] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 243.74%
YoY- 77.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 76,048 88,562 170,960 112,268 185,328 222,560 98,678 -4.24%
PBT 7,922 -102 40,430 21,686 19,796 5,466 -22,684 -
Tax -2,234 -4,280 -10,712 -4,966 -5,524 -4,478 -318 38.35%
NP 5,688 -4,382 29,718 16,720 14,272 988 -23,002 -
-
NP to SH 6,156 -4,126 29,754 16,720 14,272 1,016 -22,980 -
-
Tax Rate 28.20% - 26.50% 22.90% 27.90% 81.92% - -
Total Cost 70,360 92,944 141,242 95,548 171,056 221,572 121,680 -8.71%
-
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 953,912 882,904 779,537 5.31%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,063,944 1,567,534 1,523,090 1,441,585 953,912 882,904 779,537 5.31%
NOSH 1,050,457 1,037,127 1,037,127 1,037,127 1,005,070 1,015,999 990,517 0.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.48% -4.95% 17.38% 14.89% 7.70% 0.44% -23.31% -
ROE 0.58% -0.26% 1.95% 1.16% 1.50% 0.12% -2.95% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.27 5.95 11.48 7.55 18.44 21.91 9.96 -5.10%
EPS 0.58 -0.40 2.86 1.62 1.42 0.10 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.017 1.053 1.023 0.969 0.9491 0.869 0.787 4.36%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 7.24 8.43 16.27 10.69 17.64 21.19 9.39 -4.23%
EPS 0.59 -0.39 2.83 1.59 1.36 0.10 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0128 1.4922 1.4499 1.3723 0.9081 0.8405 0.7421 5.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.135 0.12 0.12 0.14 0.16 0.165 0.20 -
P/RPS 1.86 2.02 1.05 1.86 0.87 0.75 2.01 -1.28%
P/EPS 22.94 -43.30 6.00 12.46 11.27 165.00 -8.62 -
EY 4.36 -2.31 16.65 8.03 8.88 0.61 -11.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.12 0.14 0.17 0.19 0.25 -10.31%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 23/11/20 21/11/19 29/11/18 24/11/17 28/11/16 26/11/15 -
Price 0.135 0.115 0.125 0.115 0.17 0.15 0.21 -
P/RPS 1.86 1.93 1.09 1.52 0.92 0.68 2.11 -2.07%
P/EPS 22.94 -41.49 6.25 10.23 11.97 150.00 -9.05 -
EY 4.36 -2.41 15.99 9.77 8.35 0.67 -11.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.12 0.12 0.18 0.17 0.27 -11.45%

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