[SOLID] YoY Quarter Result on 31-Oct-2019 [#2]

Announcement Date
30-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- -88.51%
YoY- -84.34%
Quarter Report
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 75,779 76,281 72,025 35,862 30,614 32,539 33,222 14.71%
PBT 1,397 2,412 517 934 920 2,124 3,695 -14.95%
Tax -64 -295 -204 -219 -350 -758 -1,033 -37.06%
NP 1,333 2,117 313 715 570 1,366 2,662 -10.87%
-
NP to SH 1,336 2,111 112 715 569 1,366 2,722 -11.17%
-
Tax Rate 4.58% 12.23% 39.46% 23.45% 38.04% 35.69% 27.96% -
Total Cost 74,446 74,164 71,712 35,147 30,044 31,173 30,560 15.98%
-
Net Worth 181,780 146,626 141,166 141,091 140,454 136,599 122,077 6.85%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - 499 - -
Div Payout % - - - - - 36.59% - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 181,780 146,626 141,166 141,091 140,454 136,599 122,077 6.85%
NOSH 519,371 405,644 393,271 391,919 167,426 166,585 164,969 21.04%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 1.76% 2.78% 0.43% 1.99% 1.86% 4.20% 8.01% -
ROE 0.73% 1.44% 0.08% 0.51% 0.41% 1.00% 2.23% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 14.59 19.25 18.37 9.15 18.31 19.53 20.14 -5.22%
EPS 0.26 0.53 0.08 0.18 0.34 0.82 1.65 -26.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.35 0.37 0.36 0.36 0.84 0.82 0.74 -11.72%
Adjusted Per Share Value based on latest NOSH - 393,271
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 14.59 14.69 13.87 6.90 5.89 6.27 6.40 14.70%
EPS 0.26 0.41 0.02 0.14 0.11 0.26 0.52 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.35 0.2823 0.2718 0.2717 0.2704 0.263 0.235 6.85%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.24 0.195 0.265 0.30 0.995 1.32 1.90 -
P/RPS 1.64 1.01 1.44 3.28 5.43 6.76 9.43 -25.26%
P/EPS 93.30 36.61 927.81 164.44 292.39 160.98 115.15 -3.44%
EY 1.07 2.73 0.11 0.61 0.34 0.62 0.87 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
P/NAPS 0.69 0.53 0.74 0.83 1.18 1.61 2.57 -19.66%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/21 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 28/12/15 -
Price 0.205 0.245 0.275 0.295 0.345 1.26 1.45 -
P/RPS 1.41 1.27 1.50 3.22 1.88 6.45 7.20 -23.77%
P/EPS 79.69 45.99 962.82 161.70 101.38 153.66 87.88 -1.61%
EY 1.25 2.17 0.10 0.62 0.99 0.65 1.14 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
P/NAPS 0.59 0.66 0.76 0.82 0.41 1.54 1.96 -18.11%

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