[CVIEW] YoY TTM Result on 30-Nov-2019 [#4]

Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
30-Nov-2019 [#4]
Profit Trend
QoQ- -64.62%
YoY- -64.51%
Quarter Report
View:
Show?
TTM Result
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 81,317 68,131 90,221 166,754 236,063 121,953 161,085 -10.76%
PBT 4,132 9,993 19,592 34,092 90,776 40,034 36,107 -30.31%
Tax -1,094 -3,380 -6,343 -9,069 -20,263 -11,566 -10,192 -31.05%
NP 3,038 6,613 13,249 25,023 70,513 28,468 25,915 -30.03%
-
NP to SH 3,038 6,613 13,249 25,023 70,513 28,468 25,915 -30.03%
-
Tax Rate 26.48% 33.82% 32.38% 26.60% 22.32% 28.89% 28.23% -
Total Cost 78,279 61,518 76,972 141,731 165,550 93,485 135,170 -8.69%
-
Net Worth 411,999 415,000 411,999 405,999 390,000 325,000 300,999 5.36%
Dividend
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div 10,000 5,000 3,000 8,000 5,000 - 15,000 -6.53%
Div Payout % 329.16% 75.61% 22.64% 31.97% 7.09% - 57.88% -
Equity
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 411,999 415,000 411,999 405,999 390,000 325,000 300,999 5.36%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 3.74% 9.71% 14.69% 15.01% 29.87% 23.34% 16.09% -
ROE 0.74% 1.59% 3.22% 6.16% 18.08% 8.76% 8.61% -
Per Share
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 81.32 68.13 90.22 166.75 236.06 121.95 161.09 -10.76%
EPS 3.04 6.61 13.25 25.02 70.51 28.47 25.92 -30.02%
DPS 10.00 5.00 3.00 8.00 5.00 0.00 15.00 -6.53%
NAPS 4.12 4.15 4.12 4.06 3.90 3.25 3.01 5.36%
Adjusted Per Share Value based on latest NOSH - 100,000
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 81.32 68.13 90.22 166.75 236.06 121.95 161.09 -10.76%
EPS 3.04 6.61 13.25 25.02 70.51 28.47 25.92 -30.02%
DPS 10.00 5.00 3.00 8.00 5.00 0.00 15.00 -6.53%
NAPS 4.12 4.15 4.12 4.06 3.90 3.25 3.01 5.36%
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.815 1.01 1.05 1.25 1.33 1.55 1.49 -
P/RPS 1.00 1.48 1.16 0.75 0.56 1.27 0.92 1.39%
P/EPS 26.83 15.27 7.93 5.00 1.89 5.44 5.75 29.25%
EY 3.73 6.55 12.62 20.02 53.02 18.37 17.39 -22.62%
DY 12.27 4.95 2.86 6.40 3.76 0.00 10.07 3.34%
P/NAPS 0.20 0.24 0.25 0.31 0.34 0.48 0.50 -14.15%
Price Multiplier on Announcement Date
30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 19/01/23 25/01/22 26/01/21 21/01/20 22/01/19 30/01/18 18/01/17 -
Price 0.96 0.995 1.07 1.40 1.59 1.68 1.51 -
P/RPS 1.18 1.46 1.19 0.84 0.67 1.38 0.94 3.86%
P/EPS 31.60 15.05 8.08 5.59 2.25 5.90 5.83 32.51%
EY 3.16 6.65 12.38 17.87 44.35 16.95 17.16 -24.56%
DY 10.42 5.03 2.80 5.71 3.14 0.00 9.93 0.80%
P/NAPS 0.23 0.24 0.26 0.34 0.41 0.52 0.50 -12.13%

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