[SOLID] YoY Quarter Result on 31-Jul-2019 [#1]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 131.59%
YoY- 616.91%
Quarter Report
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 58,445 73,622 65,057 29,493 32,466 29,628 28,326 12.81%
PBT 1,270 2,687 1,271 339 966 1,701 2,030 -7.51%
Tax -263 -95 -85 -203 -346 -546 -573 -12.16%
NP 1,007 2,592 1,186 136 620 1,155 1,457 -5.96%
-
NP to SH 1,019 2,590 975 136 615 1,155 1,459 -5.80%
-
Tax Rate 20.71% 3.54% 6.69% 59.88% 35.82% 32.10% 28.23% -
Total Cost 57,438 71,030 63,871 29,357 31,846 28,473 26,869 13.48%
-
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
NOSH 519,371 405,644 392,180 391,919 166,216 165,000 158,586 21.84%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 1.72% 3.52% 1.82% 0.46% 1.91% 3.90% 5.14% -
ROE 0.56% 1.77% 0.69% 0.10% 0.45% 0.85% 1.30% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 11.25 18.58 16.59 7.54 19.53 17.96 17.86 -7.40%
EPS 0.20 0.65 0.25 0.03 0.37 0.70 0.92 -22.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.36 0.36 0.83 0.82 0.71 -11.11%
Adjusted Per Share Value based on latest NOSH - 392,180
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 11.25 14.18 12.53 5.68 6.25 5.70 5.45 12.82%
EPS 0.20 0.50 0.19 0.03 0.12 0.22 0.28 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 8.30%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.255 0.215 0.285 0.315 1.26 1.30 1.68 -
P/RPS 2.27 1.16 1.72 4.18 6.45 7.24 9.41 -21.08%
P/EPS 129.97 32.90 114.64 906.40 340.54 185.71 182.61 -5.50%
EY 0.77 3.04 0.87 0.11 0.29 0.54 0.55 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.58 0.79 0.87 1.52 1.59 2.37 -17.80%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 -
Price 0.26 0.20 0.255 0.315 1.03 1.33 1.65 -
P/RPS 2.31 1.08 1.54 4.18 5.27 7.41 9.24 -20.61%
P/EPS 132.52 30.60 102.57 906.40 278.38 190.00 179.35 -4.91%
EY 0.75 3.27 0.97 0.11 0.36 0.53 0.56 4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.54 0.71 0.87 1.24 1.62 2.32 -17.32%

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