[ASIAPAC] YoY Quarter Result on 31-Dec-2019 [#3]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -56.69%
YoY- 91.65%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 32,303 31,277 49,872 32,569 35,114 66,722 47,726 -6.29%
PBT 2,557 23,348 7,311 4,316 13,513 2,754 27,936 -32.84%
Tax -28 -1,509 -1,820 -1,443 -2,762 -2,081 -381 -35.25%
NP 2,529 21,839 5,491 2,873 10,751 673 27,555 -32.81%
-
NP to SH 2,683 21,909 5,506 2,873 10,631 683 27,559 -32.15%
-
Tax Rate 1.10% 6.46% 24.89% 33.43% 20.44% 75.56% 1.36% -
Total Cost 29,774 9,438 44,381 29,696 24,363 66,049 20,171 6.69%
-
Net Worth 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 11.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 11.13%
NOSH 1,050,457 1,038,627 1,037,127 1,037,127 1,031,960 992,565 991,330 0.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.83% 69.82% 11.01% 8.82% 30.62% 1.01% 57.74% -
ROE 0.18% 1.97% 0.36% 0.20% 1.12% 0.08% 3.43% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.17 3.01 3.35 2.19 3.45 6.72 4.81 -12.41%
EPS 0.26 2.11 0.53 0.28 1.00 0.07 2.78 -32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.074 1.029 0.97 0.935 0.87 0.811 3.89%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 2.17 2.10 3.35 2.19 2.36 4.48 3.21 -6.31%
EPS 0.18 1.47 0.37 0.19 0.71 0.05 1.85 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0183 0.7487 1.029 0.9693 0.639 0.58 0.54 11.14%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.125 0.14 0.13 0.115 0.16 0.155 0.20 -
P/RPS 5.75 4.65 3.88 5.25 4.64 2.31 4.15 5.58%
P/EPS 69.25 6.63 35.15 59.55 15.31 225.25 7.19 45.81%
EY 1.44 15.08 2.84 1.68 6.53 0.44 13.90 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.13 0.12 0.17 0.18 0.25 -11.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 -
Price 0.12 0.145 0.13 0.12 0.16 0.17 0.19 -
P/RPS 5.52 4.81 3.88 5.48 4.64 2.53 3.95 5.73%
P/EPS 66.48 6.87 35.15 62.14 15.31 247.05 6.83 46.07%
EY 1.50 14.56 2.84 1.61 6.53 0.40 14.63 -31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.14 0.13 0.12 0.17 0.20 0.23 -10.26%

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