[POS] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -404.99%
YoY- -277.74%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,682,534 2,695,080 3,437,718 2,355,117 2,347,250 2,358,392 2,361,852 -20.18%
PBT -241,880 -122,133 -92,856 -158,418 -33,013 -12,058 52,000 -
Tax 26,301 15,482 2,256 -7,352 158 -11,184 -32,092 -
NP -215,579 -106,651 -90,600 -165,770 -32,854 -23,242 19,908 -
-
NP to SH -215,579 -106,651 -90,600 -165,745 -32,821 -23,192 19,916 -
-
Tax Rate - - - - - - 61.72% -
Total Cost 1,898,113 2,801,731 3,528,318 2,520,887 2,380,105 2,381,634 2,341,944 -13.03%
-
Net Worth 1,448,137 1,628,175 1,682,970 1,714,281 1,855,181 1,870,836 1,949,114 -17.92%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 31,311 - - 62,622 83,496 - - -
Div Payout % 0.00% - - 0.00% 0.00% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,448,137 1,628,175 1,682,970 1,714,281 1,855,181 1,870,836 1,949,114 -17.92%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -12.81% -3.96% -2.64% -7.04% -1.40% -0.99% 0.84% -
ROE -14.89% -6.55% -5.38% -9.67% -1.77% -1.24% 1.02% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 214.94 344.30 439.17 300.87 299.86 301.29 301.73 -20.18%
EPS -27.54 -13.63 -11.58 -21.17 -4.19 -2.96 2.56 -
DPS 4.00 0.00 0.00 8.00 10.67 0.00 0.00 -
NAPS 1.85 2.08 2.15 2.19 2.37 2.39 2.49 -17.92%
Adjusted Per Share Value based on latest NOSH - 782,776
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 214.94 344.30 439.17 300.87 299.86 301.29 301.73 -20.18%
EPS -27.54 -13.63 -11.58 -21.17 -4.19 -2.96 2.54 -
DPS 4.00 0.00 0.00 8.00 10.67 0.00 0.00 -
NAPS 1.85 2.08 2.15 2.19 2.37 2.39 2.49 -17.92%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.48 1.63 1.51 1.83 1.72 3.60 3.98 -
P/RPS 0.69 0.47 0.34 0.61 0.57 1.19 1.32 -35.03%
P/EPS -5.37 -11.96 -13.05 -8.64 -41.02 -121.51 156.43 -
EY -18.61 -8.36 -7.67 -11.57 -2.44 -0.82 0.64 -
DY 2.70 0.00 0.00 4.37 6.20 0.00 0.00 -
P/NAPS 0.80 0.78 0.70 0.84 0.73 1.51 1.60 -36.92%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 25/11/19 20/08/19 21/05/19 27/02/19 21/11/18 24/08/18 -
Price 1.33 1.48 1.61 1.58 2.11 3.20 4.17 -
P/RPS 0.62 0.43 0.37 0.53 0.70 1.06 1.38 -41.25%
P/EPS -4.83 -10.86 -13.91 -7.46 -50.32 -108.01 163.90 -
EY -20.71 -9.21 -7.19 -13.40 -1.99 -0.93 0.61 -
DY 3.01 0.00 0.00 5.06 5.06 0.00 0.00 -
P/NAPS 0.72 0.71 0.75 0.72 0.89 1.34 1.67 -42.84%

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