[SOLID] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 168.97%
YoY- 616.91%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 233,780 294,488 260,228 117,972 129,864 118,512 113,304 12.81%
PBT 5,080 10,748 5,084 1,356 3,864 6,804 8,120 -7.51%
Tax -1,052 -380 -340 -812 -1,384 -2,184 -2,292 -12.16%
NP 4,028 10,368 4,744 544 2,480 4,620 5,828 -5.96%
-
NP to SH 4,076 10,360 3,900 544 2,460 4,620 5,836 -5.80%
-
Tax Rate 20.71% 3.54% 6.69% 59.88% 35.82% 32.10% 28.23% -
Total Cost 229,752 284,120 255,484 117,428 127,384 113,892 107,476 13.48%
-
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
NOSH 519,371 405,644 392,180 391,919 166,216 165,000 158,586 21.84%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 1.72% 3.52% 1.82% 0.46% 1.91% 3.90% 5.14% -
ROE 2.24% 7.07% 2.76% 0.39% 1.78% 3.41% 5.18% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.01 74.31 66.35 30.15 78.13 71.83 71.45 -7.40%
EPS 0.80 2.60 1.00 0.12 1.48 2.80 3.68 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.36 0.36 0.83 0.82 0.71 -11.11%
Adjusted Per Share Value based on latest NOSH - 392,180
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 45.01 56.70 50.10 22.71 25.00 22.82 21.82 12.81%
EPS 0.80 1.99 0.75 0.10 0.47 0.89 1.12 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 8.30%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.255 0.215 0.285 0.315 1.26 1.30 1.68 -
P/RPS 0.57 0.29 0.43 1.04 1.61 1.81 2.35 -21.01%
P/EPS 32.49 8.22 28.66 226.60 85.14 46.43 45.65 -5.50%
EY 3.08 12.16 3.49 0.44 1.17 2.15 2.19 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.79 0.87 1.52 1.59 2.37 -17.80%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 -
Price 0.26 0.20 0.255 0.315 1.03 1.33 1.65 -
P/RPS 0.58 0.27 0.38 1.04 1.32 1.85 2.31 -20.55%
P/EPS 33.13 7.65 25.64 226.60 69.59 47.50 44.84 -4.91%
EY 3.02 13.07 3.90 0.44 1.44 2.11 2.23 5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.54 0.71 0.87 1.24 1.62 2.32 -17.32%

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