[CVIEW] YoY Quarter Result on 30-Nov-2018 [#4]

Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2018
Quarter
30-Nov-2018 [#4]
Profit Trend
QoQ- 360.4%
YoY- 445.49%
Quarter Report
View:
Show?
Quarter Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 8,845 21,151 36,202 141,796 36,484 52,172 23,396 -14.95%
PBT 711 3,486 9,015 65,151 13,085 12,302 8,692 -34.08%
Tax 15 -1,294 -2,690 -13,117 -3,546 -3,061 -2,235 -
NP 726 2,192 6,325 52,034 9,539 9,241 6,457 -30.50%
-
NP to SH 726 2,192 6,325 52,034 9,539 9,241 6,457 -30.50%
-
Tax Rate -2.11% 37.12% 29.84% 20.13% 27.10% 24.88% 25.71% -
Total Cost 8,119 18,959 29,877 89,762 26,945 42,931 16,939 -11.52%
-
Net Worth 415,000 411,999 405,999 390,000 325,000 300,999 284,999 6.45%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 3,000 - 5,000 - - 5,000 - -
Div Payout % 413.22% - 79.05% - - 54.11% - -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 415,000 411,999 405,999 390,000 325,000 300,999 284,999 6.45%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 8.21% 10.36% 17.47% 36.70% 26.15% 17.71% 27.60% -
ROE 0.17% 0.53% 1.56% 13.34% 2.94% 3.07% 2.27% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 8.85 21.15 36.20 141.80 36.48 52.17 23.40 -14.94%
EPS 0.73 2.19 6.33 52.03 9.54 9.24 6.46 -30.44%
DPS 3.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 4.15 4.12 4.06 3.90 3.25 3.01 2.85 6.45%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 8.85 21.15 36.20 141.80 36.48 52.17 23.40 -14.94%
EPS 0.73 2.19 6.33 52.03 9.54 9.24 6.46 -30.44%
DPS 3.00 0.00 5.00 0.00 0.00 5.00 0.00 -
NAPS 4.15 4.12 4.06 3.90 3.25 3.01 2.85 6.45%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 1.01 1.05 1.25 1.33 1.55 1.49 1.61 -
P/RPS 11.42 4.96 3.45 0.94 4.25 2.86 6.88 8.80%
P/EPS 139.12 47.90 19.76 2.56 16.25 16.12 24.93 33.14%
EY 0.72 2.09 5.06 39.12 6.15 6.20 4.01 -24.87%
DY 2.97 0.00 4.00 0.00 0.00 3.36 0.00 -
P/NAPS 0.24 0.25 0.31 0.34 0.48 0.50 0.56 -13.15%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 25/01/22 26/01/21 21/01/20 22/01/19 30/01/18 18/01/17 27/01/16 -
Price 0.995 1.07 1.40 1.59 1.68 1.51 1.60 -
P/RPS 11.25 5.06 3.87 1.12 4.60 2.89 6.84 8.63%
P/EPS 137.05 48.81 22.13 3.06 17.61 16.34 24.78 32.94%
EY 0.73 2.05 4.52 32.73 5.68 6.12 4.04 -24.79%
DY 3.02 0.00 3.57 0.00 0.00 3.31 0.00 -
P/NAPS 0.24 0.26 0.34 0.41 0.52 0.50 0.56 -13.15%

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