[WONG] YoY Quarter Result on 30-Apr-2018 [#2]

Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- -61.81%
YoY- 23.51%
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 22,909 10,858 13,094 13,547 9,592 8,752 7,283 21.02%
PBT 3,440 57 627 1,856 1,401 438 -736 -
Tax -905 -144 -242 -179 -27 0 -1 210.68%
NP 2,535 -87 385 1,677 1,374 438 -737 -
-
NP to SH 2,537 -85 388 1,676 1,357 435 -737 -
-
Tax Rate 26.31% 252.63% 38.60% 9.64% 1.93% 0.00% - -
Total Cost 20,374 10,945 12,709 11,870 8,218 8,314 8,020 16.79%
-
Net Worth 72,889 67,456 64,895 65,909 54,009 53,468 54,592 4.93%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - 523 915 - - - -
Div Payout % - - 134.88% 54.62% - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 72,889 67,456 64,895 65,909 54,009 53,468 54,592 4.93%
NOSH 114,610 114,610 114,610 91,688 91,688 90,625 90,987 3.91%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 11.07% -0.80% 2.94% 12.38% 14.32% 5.00% -10.12% -
ROE 3.48% -0.13% 0.60% 2.54% 2.51% 0.81% -1.35% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 20.74 9.66 12.51 14.80 10.48 9.66 8.00 17.18%
EPS 2.30 -0.08 0.37 1.83 1.48 0.48 -0.81 -
DPS 0.00 0.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.66 0.60 0.62 0.72 0.59 0.59 0.60 1.59%
Adjusted Per Share Value based on latest NOSH - 91,688
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 9.09 4.31 5.19 5.37 3.80 3.47 2.89 21.02%
EPS 1.01 -0.03 0.15 0.66 0.54 0.17 -0.29 -
DPS 0.00 0.00 0.21 0.36 0.00 0.00 0.00 -
NAPS 0.2891 0.2675 0.2574 0.2614 0.2142 0.2121 0.2165 4.93%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.865 0.405 0.48 1.02 0.805 0.52 0.57 -
P/RPS 4.17 4.19 3.84 6.89 7.68 5.38 7.12 -8.52%
P/EPS 37.65 -535.69 129.49 55.71 54.30 108.33 -70.37 -
EY 2.66 -0.19 0.77 1.79 1.84 0.92 -1.42 -
DY 0.00 0.00 1.04 0.98 0.00 0.00 0.00 -
P/NAPS 1.31 0.67 0.77 1.42 1.36 0.88 0.95 5.49%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 28/06/21 18/06/20 19/06/19 26/06/18 15/06/17 15/06/16 23/06/15 -
Price 1.13 0.40 0.475 0.88 0.75 0.595 0.62 -
P/RPS 5.45 4.14 3.80 5.95 7.16 6.16 7.75 -5.69%
P/EPS 49.19 -529.07 128.14 48.06 50.59 123.96 -76.54 -
EY 2.03 -0.19 0.78 2.08 1.98 0.81 -1.31 -
DY 0.00 0.00 1.05 1.14 0.00 0.00 0.00 -
P/NAPS 1.71 0.67 0.77 1.22 1.27 1.01 1.03 8.80%

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