[K1] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -5.99%
YoY- 10.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 79,806 72,010 67,832 97,078 93,832 86,866 71,808 7.27%
PBT -2,104 -4,070 1,656 8,456 8,437 8,650 7,160 -
Tax -314 -604 -48 -473 -618 -520 40 -
NP -2,418 -4,674 1,608 7,983 7,818 8,130 7,200 -
-
NP to SH -2,966 -5,496 432 6,225 6,621 6,930 6,848 -
-
Tax Rate - - 2.90% 5.59% 7.32% 6.01% -0.56% -
Total Cost 82,225 76,684 66,224 89,095 86,013 78,736 64,608 17.38%
-
Net Worth 116,310 111,106 101,249 117,359 115,536 113,058 110,580 3.41%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 116,310 111,106 101,249 117,359 115,536 113,058 110,580 3.41%
NOSH 782,708 782,708 728,939 728,939 728,939 728,939 728,939 4.84%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -3.03% -6.49% 2.37% 8.22% 8.33% 9.36% 10.03% -
ROE -2.55% -4.95% 0.43% 5.30% 5.73% 6.13% 6.19% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.20 9.58 9.31 13.32 12.87 11.92 9.85 2.34%
EPS -0.39 -0.74 0.04 0.85 0.91 0.96 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1486 0.1478 0.1389 0.161 0.1585 0.1551 0.1517 -1.36%
Adjusted Per Share Value based on latest NOSH - 728,939
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.79 8.83 8.32 11.90 11.50 10.65 8.80 7.34%
EPS -0.36 -0.67 0.05 0.76 0.81 0.85 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1426 0.1362 0.1241 0.1439 0.1417 0.1386 0.1356 3.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.355 0.435 0.13 0.20 0.195 0.24 0.22 -
P/RPS 3.48 4.54 1.40 1.50 1.51 2.01 2.23 34.43%
P/EPS -93.66 -59.50 219.36 23.42 21.47 25.24 23.42 -
EY -1.07 -1.68 0.46 4.27 4.66 3.96 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.94 0.94 1.24 1.23 1.55 1.45 39.40%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 15/08/19 30/05/19 -
Price 0.375 0.415 0.47 0.20 0.23 0.20 0.25 -
P/RPS 3.68 4.33 5.05 1.50 1.79 1.68 2.54 27.95%
P/EPS -98.94 -56.76 793.06 23.42 25.32 21.04 26.61 -
EY -1.01 -1.76 0.13 4.27 3.95 4.75 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.81 3.38 1.24 1.45 1.29 1.65 32.51%

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