[PWF] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -72.33%
YoY- -74.75%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 95,732 65,230 80,868 85,706 84,891 75,300 68,082 5.83%
PBT -6,290 -3,891 2,098 2,092 8,250 4,704 3,055 -
Tax 526 -875 -1,454 -907 -2,613 -1,131 -1,435 -
NP -5,764 -4,766 644 1,185 5,637 3,573 1,620 -
-
NP to SH -5,444 -4,737 600 1,512 5,987 3,573 1,620 -
-
Tax Rate - - 69.30% 43.36% 31.67% 24.04% 46.97% -
Total Cost 101,496 69,996 80,224 84,521 79,254 71,727 66,462 7.30%
-
Net Worth 310,103 299,909 314,842 305,008 239,154 456,383 216,951 6.12%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 1,739 2,584 32 2,251 - -
Div Payout % - - 289.91% 170.95% 0.54% 63.03% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 310,103 299,909 314,842 305,008 239,154 456,383 216,951 6.12%
NOSH 180,944 173,946 173,946 173,515 162,690 150,126 71,365 16.75%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -6.02% -7.31% 0.80% 1.38% 6.64% 4.75% 2.38% -
ROE -1.76% -1.58% 0.19% 0.50% 2.50% 0.78% 0.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 54.02 37.84 46.49 49.74 52.18 50.16 95.40 -9.03%
EPS -3.07 -2.75 0.34 0.88 3.68 2.38 2.27 -
DPS 0.00 0.00 1.00 1.50 0.02 1.50 0.00 -
NAPS 1.75 1.74 1.81 1.77 1.47 3.04 3.04 -8.78%
Adjusted Per Share Value based on latest NOSH - 173,515
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.11 32.78 40.64 43.07 42.66 37.84 34.22 5.83%
EPS -2.74 -2.38 0.30 0.76 3.01 1.80 0.81 -
DPS 0.00 0.00 0.87 1.30 0.02 1.13 0.00 -
NAPS 1.5585 1.5073 1.5823 1.5329 1.202 2.2937 1.0904 6.12%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.585 0.51 0.725 0.88 1.05 1.54 1.22 -
P/RPS 1.08 1.35 1.56 1.77 2.01 3.07 1.28 -2.78%
P/EPS -19.04 -18.56 210.18 100.29 28.53 64.71 53.74 -
EY -5.25 -5.39 0.48 1.00 3.50 1.55 1.86 -
DY 0.00 0.00 1.38 1.70 0.02 0.97 0.00 -
P/NAPS 0.33 0.29 0.40 0.50 0.71 0.51 0.40 -3.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/09/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.55 0.48 0.76 0.84 1.12 0.68 1.07 -
P/RPS 1.02 1.27 1.63 1.69 2.15 1.36 1.12 -1.54%
P/EPS -17.90 -17.47 220.33 95.73 30.43 28.57 47.14 -
EY -5.59 -5.73 0.45 1.04 3.29 3.50 2.12 -
DY 0.00 0.00 1.32 1.79 0.02 2.21 0.00 -
P/NAPS 0.31 0.28 0.42 0.47 0.76 0.22 0.35 -2.00%

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