[TURBO] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 144.5%
YoY- 9.05%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 13,360 23,462 16,314 15,161 21,373 16,147 21,318 -7.48%
PBT -47 3,331 -712 565 583 1,737 5,638 -
Tax -180 -692 -39 -34 -31 -125 -830 -22.47%
NP -227 2,639 -751 531 552 1,612 4,808 -
-
NP to SH -227 2,638 -752 530 486 1,626 4,799 -
-
Tax Rate - 20.77% - 6.02% 5.32% 7.20% 14.72% -
Total Cost 13,587 20,823 17,065 14,630 20,821 14,535 16,510 -3.19%
-
Net Worth 110,159 112,319 104,760 98,280 100,440 92,880 88,559 3.70%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 110,159 112,319 104,760 98,280 100,440 92,880 88,559 3.70%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.70% 11.25% -4.60% 3.50% 2.58% 9.98% 22.55% -
ROE -0.21% 2.35% -0.72% 0.54% 0.48% 1.75% 5.42% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.37 21.72 15.11 14.04 19.79 14.95 19.74 -7.48%
EPS -0.21 2.44 -0.70 0.49 0.45 1.51 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 0.97 0.91 0.93 0.86 0.82 3.70%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.37 21.72 15.11 14.04 19.79 14.95 19.74 -7.48%
EPS -0.21 2.44 -0.70 0.49 0.45 1.51 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 0.97 0.91 0.93 0.86 0.82 3.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.78 0.625 0.63 0.755 0.85 0.90 1.10 -
P/RPS 6.31 2.88 4.17 5.38 4.30 6.02 5.57 2.09%
P/EPS -371.10 25.59 -90.48 153.85 188.89 59.78 24.76 -
EY -0.27 3.91 -1.11 0.65 0.53 1.67 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.65 0.83 0.91 1.05 1.34 -9.01%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 26/08/19 20/08/18 14/08/17 22/08/16 21/08/15 -
Price 0.75 0.65 0.68 0.67 0.75 0.83 0.97 -
P/RPS 6.06 2.99 4.50 4.77 3.79 5.55 4.91 3.56%
P/EPS -356.83 26.61 -97.66 136.53 166.67 55.13 21.83 -
EY -0.28 3.76 -1.02 0.73 0.60 1.81 4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.70 0.74 0.81 0.97 1.18 -7.47%

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