[QUALITY] YoY Cumulative Quarter Result on 30-Apr-2018 [#1]

Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- 86.39%
YoY- 8.53%
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 59,456 21,286 30,449 26,403 29,563 29,064 41,304 6.25%
PBT 4,659 -1,906 -1,682 -2,102 -2,335 -1,553 -1,336 -
Tax -1,134 -53 -32 -42 -26 0 -74 57.53%
NP 3,525 -1,959 -1,714 -2,144 -2,361 -1,553 -1,410 -
-
NP to SH 2,735 -2,427 -1,458 -2,004 -2,191 -1,513 -1,392 -
-
Tax Rate 24.34% - - - - - - -
Total Cost 55,931 23,245 32,163 28,547 31,924 30,617 42,714 4.59%
-
Net Worth 103,172 97,955 100,853 115,924 128,096 136,210 130,414 -3.82%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 103,172 97,955 100,853 115,924 128,096 136,210 130,414 -3.82%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.93% -9.20% -5.63% -8.12% -7.99% -5.34% -3.41% -
ROE 2.65% -2.48% -1.45% -1.73% -1.71% -1.11% -1.07% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 102.58 36.72 52.53 45.55 51.00 50.14 71.26 6.25%
EPS 4.72 -4.19 -2.52 -3.46 -3.78 -2.61 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.69 1.74 2.00 2.21 2.35 2.25 -3.82%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 102.58 36.72 52.53 45.55 51.00 50.14 71.26 6.25%
EPS 4.72 -4.19 -2.52 -3.46 -3.78 -2.61 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.69 1.74 2.00 2.21 2.35 2.25 -3.82%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.05 0.80 0.75 0.80 1.20 1.50 1.60 -
P/RPS 1.02 2.18 1.43 1.76 2.35 2.99 2.25 -12.34%
P/EPS 22.25 -19.11 -29.82 -23.14 -31.75 -57.46 -66.62 -
EY 4.49 -5.23 -3.35 -4.32 -3.15 -1.74 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.43 0.40 0.54 0.64 0.71 -3.03%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/07/21 29/06/20 27/06/19 28/06/18 29/06/17 29/06/16 30/06/15 -
Price 0.00 0.83 0.795 0.80 1.16 1.48 1.51 -
P/RPS 0.00 2.26 1.51 1.76 2.27 2.95 2.12 -
P/EPS 0.00 -19.82 -31.60 -23.14 -30.69 -56.70 -62.88 -
EY 0.00 -5.04 -3.16 -4.32 -3.26 -1.76 -1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.46 0.40 0.52 0.63 0.67 -

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