[TURBO] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7989.29%
YoY- -16.51%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 14,246 15,714 12,476 11,141 12,647 10,545 9,715 6.58%
PBT 2,428 2,805 2,124 2,441 3,190 1,400 97 70.99%
Tax -353 -427 -250 -174 -478 -219 -91 25.33%
NP 2,075 2,378 1,874 2,267 2,712 1,181 6 164.82%
-
NP to SH 2,076 2,378 1,875 2,265 2,713 1,155 2 218.03%
-
Tax Rate 14.54% 15.22% 11.77% 7.13% 14.98% 15.64% 93.81% -
Total Cost 12,171 13,336 10,602 8,874 9,935 9,364 9,709 3.83%
-
Net Worth 117,720 111,239 110,159 106,920 102,599 101,519 0 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 117,720 111,239 110,159 106,920 102,599 101,519 0 -
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.57% 15.13% 15.02% 20.35% 21.44% 11.20% 0.06% -
ROE 1.76% 2.14% 1.70% 2.12% 2.64% 1.14% 0.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.19 14.55 11.55 10.32 11.71 9.76 9.00 6.57%
EPS 1.92 2.20 1.74 2.10 2.51 1.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 1.02 0.99 0.95 0.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.19 14.55 11.55 10.32 11.71 9.76 9.00 6.57%
EPS 1.92 2.20 1.74 2.10 2.51 1.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 1.02 0.99 0.95 0.94 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.69 0.77 0.655 0.66 0.73 0.80 0.82 -
P/RPS 5.23 5.29 5.67 6.40 6.23 8.19 9.12 -8.84%
P/EPS 35.90 34.97 37.73 31.47 29.06 74.81 44,280.00 -69.44%
EY 2.79 2.86 2.65 3.18 3.44 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.64 0.67 0.77 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 22/11/21 23/11/20 18/11/19 19/11/18 20/11/17 22/11/16 -
Price 0.74 0.80 0.65 0.635 0.72 0.82 0.77 -
P/RPS 5.61 5.50 5.63 6.16 6.15 8.40 8.56 -6.79%
P/EPS 38.50 36.33 37.44 30.28 28.66 76.68 41,580.00 -68.76%
EY 2.60 2.75 2.67 3.30 3.49 1.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.64 0.64 0.76 0.87 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