[QUALITY] YoY Annualized Quarter Result on 31-Oct-2018 [#3]

Announcement Date
27-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -61.86%
YoY- 56.11%
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 204,340 124,746 134,500 128,638 103,840 131,826 150,676 5.20%
PBT 9,021 5,410 -16 -5,610 -12,840 -9,125 -11,882 -
Tax -2,709 -3,506 -1,318 -568 -108 -86 -1,249 13.76%
NP 6,312 1,904 -1,334 -6,178 -12,948 -9,212 -13,132 -
-
NP to SH 4,753 -737 -1,241 -5,409 -12,325 -9,068 -13,144 -
-
Tax Rate 30.03% 64.81% - - - - - -
Total Cost 198,028 122,842 135,834 134,817 116,788 141,038 163,808 3.20%
-
Net Worth 103,751 101,433 101,433 113,605 120,560 130,994 122,299 -2.70%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 103,751 101,433 101,433 113,605 120,560 130,994 122,299 -2.70%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 3.09% 1.53% -0.99% -4.80% -12.47% -6.99% -8.72% -
ROE 4.58% -0.73% -1.22% -4.76% -10.22% -6.92% -10.75% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 352.54 215.22 232.05 221.94 179.15 227.44 259.96 5.20%
EPS 8.20 -1.27 -2.15 -9.33 -21.27 -15.64 -22.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.75 1.96 2.08 2.26 2.11 -2.70%
Adjusted Per Share Value based on latest NOSH - 57,962
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 352.54 215.22 232.05 221.94 179.15 227.44 259.96 5.20%
EPS 8.20 -1.27 -2.15 -9.33 -21.27 -15.64 -22.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.75 1.96 2.08 2.26 2.11 -2.70%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 1.33 0.92 0.80 0.785 1.03 1.21 1.51 -
P/RPS 0.38 0.43 0.34 0.35 0.57 0.53 0.58 -6.79%
P/EPS 16.22 -72.32 -37.35 -8.41 -4.84 -7.73 -6.66 -
EY 6.17 -1.38 -2.68 -11.89 -20.65 -12.93 -15.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.46 0.40 0.50 0.54 0.72 0.45%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 20/12/21 23/12/20 20/12/19 27/12/18 28/12/17 29/12/16 30/12/15 -
Price 1.15 1.00 1.31 0.755 0.92 1.18 1.50 -
P/RPS 0.33 0.46 0.56 0.34 0.51 0.52 0.58 -8.96%
P/EPS 14.02 -78.61 -61.17 -8.09 -4.33 -7.54 -6.61 -
EY 7.13 -1.27 -1.63 -12.36 -23.11 -13.26 -15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.75 0.39 0.44 0.52 0.71 -1.71%

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