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

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -23.84%
YoY- 38.16%
Quarter Report
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
Revenue 104,230 222,599 232,282 312,692 169,493 172,077 0 -
PBT -33,008 -1,503 103,430 87,579 -20,005 -26,558 0 -
Tax -11,188 -13,317 -2,145 -4,483 -831 -9,040 0 -
NP -44,196 -14,820 101,285 83,096 -20,836 -35,598 0 -
-
NP to SH -42,034 -18,534 97,947 70,894 -17,142 -30,607 0 -
-
Tax Rate - - 2.07% 5.12% - - - -
Total Cost 148,426 237,419 130,997 229,596 190,329 207,675 0 -
-
Net Worth 2,362,435 2,602,103 2,653,460 2,516,507 2,074,182 1,917,339 0 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
Net Worth 2,362,435 2,602,103 2,653,460 2,516,507 2,074,182 1,917,339 0 -
NOSH 1,711,910 1,711,910 1,711,910 1,711,910 1,714,200 1,711,910 1,711,910 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
NP Margin -42.40% -6.66% 43.60% 26.57% -12.29% -20.69% 0.00% -
ROE -1.78% -0.71% 3.69% 2.82% -0.83% -1.60% 0.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
RPS 6.09 13.00 13.57 18.27 9.89 10.05 0.00 -
EPS -2.46 -1.08 5.72 4.14 -1.00 -1.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.52 1.55 1.47 1.21 1.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,711,910
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
RPS 4.17 8.91 9.30 12.52 6.79 6.89 0.00 -
EPS -1.68 -0.74 3.92 2.84 -0.69 -1.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9461 1.0421 1.0627 1.0078 0.8307 0.7679 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/07/15 30/06/15 -
Price 0.505 0.645 0.655 0.64 0.50 0.685 0.68 -
P/RPS 8.29 4.96 4.83 3.50 5.06 6.81 0.00 -
P/EPS -20.57 -59.58 11.45 15.45 -50.00 -38.31 0.00 -
EY -4.86 -1.68 8.74 6.47 -2.00 -2.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.42 0.44 0.41 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/07/15 30/06/15 CAGR
Date 26/08/20 28/08/19 30/08/18 25/08/17 29/08/16 30/09/15 - -
Price 0.615 0.655 0.665 0.65 0.50 0.615 0.00 -
P/RPS 10.10 5.04 4.90 3.56 5.06 6.12 0.00 -
P/EPS -25.05 -60.50 11.62 15.70 -50.00 -34.40 0.00 -
EY -3.99 -1.65 8.60 6.37 -2.00 -2.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.43 0.44 0.41 0.55 0.00 -

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