[POS] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 89.3%
YoY- -403.27%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
Revenue 517,258 533,891 606,083 572,953 587,158 395,123 398,801 3.92%
PBT 172 -119,440 -14,145 -15,476 23,350 12,686 6,087 -41.02%
Tax -5,422 -2,404 -4,876 376 -4,588 -5,950 -2,608 11.44%
NP -5,250 -121,844 -19,021 -15,100 18,762 6,736 3,479 -
-
NP to SH -5,250 -121,844 -19,021 -15,100 18,827 6,736 3,479 -
-
Tax Rate 3,152.33% - - - 19.65% 46.90% 42.85% -
Total Cost 522,508 655,735 625,104 588,053 568,396 388,387 395,322 4.21%
-
Net Worth 782,776 978,471 1,385,514 1,682,970 1,902,147 1,415,961 1,145,393 -5.48%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 782,776 978,471 1,385,514 1,682,970 1,902,147 1,415,961 1,145,393 -5.48%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 535,230 5.79%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -1.01% -22.82% -3.14% -2.64% 3.20% 1.70% 0.87% -
ROE -0.67% -12.45% -1.37% -0.90% 0.99% 0.48% 0.30% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
RPS 66.08 68.20 77.43 73.19 75.01 67.53 74.51 -1.76%
EPS -0.67 -15.57 -2.43 -1.93 2.41 1.15 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.25 1.77 2.15 2.43 2.42 2.14 -10.65%
Adjusted Per Share Value based on latest NOSH - 782,776
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
RPS 66.08 68.20 77.43 73.19 75.01 50.48 50.95 3.92%
EPS -0.67 -15.57 -2.43 -1.93 2.41 0.86 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.25 1.77 2.15 2.43 1.8089 1.4632 -5.48%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/09/17 30/09/16 30/09/15 -
Price 0.55 0.80 0.93 1.51 5.25 3.85 3.66 -
P/RPS 0.83 1.17 1.20 2.06 7.00 5.70 4.91 -23.14%
P/EPS -82.01 -5.14 -38.27 -78.28 218.28 334.42 563.08 -
EY -1.22 -19.46 -2.61 -1.28 0.46 0.30 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.53 0.70 2.16 1.59 1.71 -15.46%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/09/17 30/09/16 30/09/15 CAGR
Date 22/08/22 16/08/21 25/08/20 20/08/19 28/11/17 24/11/16 23/11/15 -
Price 0.58 0.81 0.90 1.61 5.33 4.00 3.89 -
P/RPS 0.88 1.19 1.16 2.20 7.11 5.92 5.22 -23.17%
P/EPS -86.48 -5.20 -37.04 -83.46 221.61 347.45 598.46 -
EY -1.16 -19.22 -2.70 -1.20 0.45 0.29 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.51 0.75 2.19 1.65 1.82 -15.57%

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