[CVIEW] YoY Annualized Quarter Result on 28-Feb-2018 [#1]

Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
28-Feb-2018 [#1]
Profit Trend
QoQ- -48.05%
YoY- -12.66%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 74,692 105,456 219,072 117,784 121,100 110,132 142,780 -10.22%
PBT 13,816 19,076 41,612 21,132 24,776 20,232 49,552 -19.15%
Tax -4,148 -6,220 -9,156 -6,344 -7,844 -7,864 -15,260 -19.49%
NP 9,668 12,856 32,456 14,788 16,932 12,368 34,292 -19.00%
-
NP to SH 9,668 12,856 32,456 14,788 16,932 12,368 34,292 -19.00%
-
Tax Rate 30.02% 32.61% 22.00% 30.02% 31.66% 38.87% 30.80% -
Total Cost 65,024 92,600 186,616 102,996 104,168 97,764 108,488 -8.17%
-
Net Worth 413,000 409,999 393,000 327,999 304,999 288,000 285,999 6.30%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div 8,000 - - - - - 119 101.51%
Div Payout % 82.75% - - - - - 0.35% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 413,000 409,999 393,000 327,999 304,999 288,000 285,999 6.30%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 12.94% 12.19% 14.82% 12.56% 13.98% 11.23% 24.02% -
ROE 2.34% 3.14% 8.26% 4.51% 5.55% 4.29% 11.99% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 74.69 105.46 219.07 117.78 121.10 110.13 142.78 -10.22%
EPS 9.68 12.84 32.44 14.80 16.92 12.36 34.28 -18.98%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.12 101.23%
NAPS 4.13 4.10 3.93 3.28 3.05 2.88 2.86 6.30%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 74.69 105.46 219.07 117.78 121.10 110.13 142.78 -10.22%
EPS 9.68 12.84 32.44 14.80 16.92 12.36 34.28 -18.98%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.12 101.23%
NAPS 4.13 4.10 3.93 3.28 3.05 2.88 2.86 6.30%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 1.06 1.42 1.49 1.60 1.60 1.53 2.63 -
P/RPS 1.42 1.35 0.68 1.36 1.32 1.39 1.84 -4.22%
P/EPS 10.96 11.05 4.59 10.82 9.45 12.37 7.67 6.12%
EY 9.12 9.05 21.78 9.24 10.58 8.08 13.04 -5.77%
DY 7.55 0.00 0.00 0.00 0.00 0.00 0.05 130.58%
P/NAPS 0.26 0.35 0.38 0.49 0.52 0.53 0.92 -18.97%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 28/04/21 10/06/20 25/04/19 26/04/18 25/04/17 26/04/16 30/04/15 -
Price 1.20 0.98 1.40 1.43 1.67 1.48 2.68 -
P/RPS 1.61 0.93 0.64 1.21 1.38 1.34 1.88 -2.54%
P/EPS 12.41 7.62 4.31 9.67 9.86 11.97 7.82 7.99%
EY 8.06 13.12 23.18 10.34 10.14 8.36 12.80 -7.41%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.04 134.42%
P/NAPS 0.29 0.24 0.36 0.44 0.55 0.51 0.94 -17.78%

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