[ASIAPAC] YoY Annualized Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 251.77%
YoY- 18.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 96,880 178,174 144,411 193,560 268,328 154,905 230,312 -13.42%
PBT -30,456 53,488 74,860 63,645 14,693 88,076 528,544 -
Tax -3,400 -4,244 -22,176 -19,130 -5,908 -14,465 -151,265 -46.84%
NP -33,856 49,244 52,684 44,515 8,785 73,611 377,279 -
-
NP to SH -33,567 49,327 52,686 44,395 8,817 73,634 377,291 -
-
Tax Rate - 7.93% 29.62% 30.06% 40.21% 16.42% 28.62% -
Total Cost 130,736 128,930 91,727 149,045 259,543 81,294 -146,967 -
-
Net Worth 1,509,942 1,094,169 1,501,093 991,713 859,871 862,564 785,735 11.49%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 2,957 -
Div Payout % - - - - - - 0.78% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,509,942 1,094,169 1,501,093 991,713 859,871 862,564 785,735 11.49%
NOSH 1,044,237 1,037,127 1,037,127 1,017,521 991,777 992,594 985,866 0.96%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -34.95% 27.64% 36.48% 23.00% 3.27% 47.52% 163.81% -
ROE -2.22% 4.51% 3.51% 4.48% 1.03% 8.54% 48.02% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 6.53 17.18 9.71 18.76 27.06 15.61 23.36 -19.12%
EPS -3.23 4.76 5.09 4.36 0.89 7.40 38.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 1.018 1.055 1.009 0.961 0.867 0.869 0.797 4.15%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.22 16.96 13.75 18.43 25.54 14.75 21.92 -13.42%
EPS -3.20 4.70 5.02 4.23 0.84 7.01 35.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 1.4374 1.0416 1.429 0.9441 0.8186 0.8211 0.748 11.49%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.18 0.085 0.125 0.15 0.19 0.19 0.23 -
P/RPS 2.76 0.49 1.29 0.80 0.70 1.22 0.98 18.81%
P/EPS -7.95 1.79 3.53 3.49 21.37 2.56 0.60 -
EY -12.57 55.95 28.33 28.68 4.68 39.04 166.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
P/NAPS 0.18 0.08 0.12 0.16 0.22 0.22 0.29 -7.63%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/06/20 28/05/19 28/05/18 31/05/17 30/05/16 28/05/15 -
Price 0.15 0.095 0.125 0.15 0.17 0.18 0.25 -
P/RPS 2.30 0.55 1.29 0.80 0.63 1.15 1.07 13.59%
P/EPS -6.63 2.00 3.53 3.49 19.12 2.43 0.65 -
EY -15.09 50.06 28.33 28.68 5.23 41.21 153.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.15 0.09 0.12 0.16 0.20 0.21 0.31 -11.38%

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