[VELESTO] 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- -480.16%
YoY- 87.71%
Quarter Report
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 127,482 317,216 284,081 233,605 214,186 217,689 495,870 -20.24%
PBT -39,478 4,201 -7,926 -19,719 -156,290 -132,419 50,456 -
Tax -4,729 -3,125 -2,536 -187 -168 -1,181 -13,703 -16.23%
NP -44,207 1,076 -10,462 -19,906 -156,458 -133,600 36,753 -
-
NP to SH -44,207 1,076 -10,306 -19,065 -155,103 -132,323 36,606 -
-
Tax Rate - 74.39% - - - - 27.16% -
Total Cost 171,689 316,140 294,543 253,511 370,644 351,289 459,117 -15.10%
-
Net Worth 2,294,617 2,933,790 2,780,980 2,677,511 2,019,091 2,986,780 3,420,603 -6.43%
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 2,294,617 2,933,790 2,780,980 2,677,511 2,019,091 2,986,780 3,420,603 -6.43%
NOSH 8,215,600 8,215,600 8,215,600 8,215,600 2,162,000 2,162,140 2,166,035 24.85%
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 -34.68% 0.34% -3.68% -8.52% -73.05% -61.37% 7.41% -
ROE -1.93% 0.04% -0.37% -0.71% -7.68% -4.43% 1.07% -
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 1.55 3.86 3.46 2.91 9.91 10.07 22.89 -36.13%
EPS -0.54 0.01 -0.13 -0.24 -7.17 -6.12 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2793 0.3571 0.3385 0.3333 0.9339 1.3814 1.5792 -25.05%
Adjusted Per Share Value based on latest NOSH - 8,215,600
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1.55 3.86 3.46 2.84 2.61 2.65 6.04 -20.26%
EPS -0.54 0.01 -0.13 -0.23 -1.89 -1.61 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2793 0.3571 0.3385 0.3259 0.2458 0.3635 0.4164 -6.43%
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 0.155 0.145 0.30 0.28 0.44 0.935 1.71 -
P/RPS 9.99 3.76 8.68 9.63 4.44 9.29 7.47 4.95%
P/EPS -28.81 1,107.12 -239.15 -117.98 -6.13 -15.28 101.18 -
EY -3.47 0.09 -0.42 -0.85 -16.30 -6.55 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.41 0.89 0.84 0.47 0.68 1.08 -10.62%
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 25/08/21 25/08/20 30/08/19 20/08/18 22/08/17 22/08/16 25/08/15 -
Price 0.14 0.15 0.305 0.29 0.32 0.96 0.91 -
P/RPS 9.02 3.88 8.82 9.97 3.23 9.53 3.98 14.59%
P/EPS -26.02 1,145.30 -243.14 -122.20 -4.46 -15.69 53.85 -
EY -3.84 0.09 -0.41 -0.82 -22.42 -6.37 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.90 0.87 0.34 0.69 0.58 -2.44%

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