[ASIAPAC] YoY Cumulative 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- 587.48%
YoY- 77.95%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 38,024 44,281 85,480 56,134 92,664 111,280 49,339 -4.24%
PBT 3,961 -51 20,215 10,843 9,898 2,733 -11,342 -
Tax -1,117 -2,140 -5,356 -2,483 -2,762 -2,239 -159 38.35%
NP 2,844 -2,191 14,859 8,360 7,136 494 -11,501 -
-
NP to SH 3,078 -2,063 14,877 8,360 7,136 508 -11,490 -
-
Tax Rate 28.20% - 26.50% 22.90% 27.90% 81.92% - -
Total Cost 35,180 46,472 70,621 47,774 85,528 110,786 60,840 -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 0.29% -0.13% 0.98% 0.58% 0.75% 0.06% -1.47% -
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 3.63 2.97 5.74 3.77 9.22 10.95 4.98 -5.12%
EPS 0.29 -0.20 1.43 0.81 0.71 0.05 -1.16 -
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 3.62 4.22 8.14 5.34 8.82 10.59 4.70 -4.25%
EPS 0.29 -0.20 1.42 0.80 0.68 0.05 -1.09 -
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 3.71 4.03 2.09 3.71 1.74 1.51 4.02 -1.32%
P/EPS 45.88 -86.59 12.01 24.91 22.54 330.00 -17.24 -
EY 2.18 -1.15 8.33 4.01 4.44 0.30 -5.80 -
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 3.71 3.87 2.18 3.05 1.84 1.37 4.22 -2.12%
P/EPS 45.88 -82.98 12.51 20.46 23.94 300.00 -18.10 -
EY 2.18 -1.21 7.99 4.89 4.18 0.33 -5.52 -
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