[P&O] QoQ Annualized Quarter Result on 30-Jun-2019 [#3]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
30-Jun-2019 [#3]
Profit Trend
QoQ- 12.33%
YoY- 42.6%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 325,802 308,120 323,480 321,989 326,202 310,232 317,145 1.80%
PBT -21,108 -26,832 5,892 -8,506 -4,652 -20,432 16,460 -
Tax 394 3,024 -6,864 -3,554 -5,764 -3,128 -15,194 -
NP -20,714 -23,808 -972 -12,061 -10,416 -23,560 1,266 -
-
NP to SH -12,098 -16,152 -8,435 -15,589 -17,782 -27,652 -12,267 -0.91%
-
Tax Rate - - 116.50% - - - 92.31% -
Total Cost 346,516 331,928 324,452 334,050 336,618 333,792 315,879 6.35%
-
Net Worth 289,929 286,762 290,136 293,559 302,481 309,121 324,333 -7.19%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 24,112 32,463 16,947 18,120 20,437 27,355 17,178 25.33%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 289,929 286,762 290,136 293,559 302,481 309,121 324,333 -7.19%
NOSH 287,059 287,059 286,957 286,946 286,946 286,946 286,946 0.02%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -6.36% -7.73% -0.30% -3.75% -3.19% -7.59% 0.40% -
ROE -4.17% -5.63% -2.91% -5.31% -5.88% -8.95% -3.78% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 113.50 113.89 119.30 118.46 119.70 113.41 115.38 -1.08%
EPS -4.48 -5.96 -3.10 -5.72 -6.52 -10.12 -4.74 -3.68%
DPS 8.40 12.00 6.25 6.67 7.50 10.00 6.25 21.76%
NAPS 1.01 1.06 1.07 1.08 1.11 1.13 1.18 -9.84%
Adjusted Per Share Value based on latest NOSH - 286,946
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 110.01 104.04 109.23 108.73 110.15 104.76 107.09 1.80%
EPS -4.09 -5.45 -2.85 -5.26 -6.00 -9.34 -4.14 -0.80%
DPS 8.14 10.96 5.72 6.12 6.90 9.24 5.80 25.32%
NAPS 0.979 0.9683 0.9797 0.9913 1.0214 1.0438 1.0952 -7.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.86 0.96 0.98 0.99 1.00 1.00 1.05 -
P/RPS 0.76 0.84 0.82 0.84 0.84 0.88 0.91 -11.30%
P/EPS -20.41 -16.08 -31.50 -17.26 -15.32 -9.89 -23.53 -9.03%
EY -4.90 -6.22 -3.17 -5.79 -6.53 -10.11 -4.25 9.94%
DY 9.77 12.50 6.38 6.73 7.50 10.00 5.95 39.14%
P/NAPS 0.85 0.91 0.92 0.92 0.90 0.88 0.89 -3.01%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 04/06/20 18/02/20 29/11/19 29/08/19 21/05/19 19/02/19 29/11/18 -
Price 0.805 0.94 0.97 0.975 0.995 1.00 1.01 -
P/RPS 0.71 0.83 0.81 0.82 0.83 0.88 0.88 -13.32%
P/EPS -19.10 -15.74 -31.18 -17.00 -15.25 -9.89 -22.63 -10.68%
EY -5.24 -6.35 -3.21 -5.88 -6.56 -10.11 -4.42 12.00%
DY 10.43 12.77 6.44 6.84 7.54 10.00 6.19 41.55%
P/NAPS 0.80 0.89 0.91 0.90 0.90 0.88 0.86 -4.70%

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