[RVIEW] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 65.28%
YoY- -56.83%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 6,289 28,661 21,899 13,942 7,324 43,265 33,025 -66.93%
PBT 650 6,534 7,020 5,273 2,919 20,440 19,306 -89.59%
Tax -322 -1,819 -1,446 -786 -233 -4,047 -3,737 -80.52%
NP 328 4,715 5,574 4,487 2,686 16,393 15,569 -92.38%
-
NP to SH 379 4,953 5,590 4,499 2,722 16,031 15,003 -91.40%
-
Tax Rate 49.54% 27.84% 20.60% 14.91% 7.98% 19.80% 19.36% -
Total Cost 5,961 23,946 16,325 9,455 4,638 26,872 17,456 -51.17%
-
Net Worth 265,886 266,535 269,129 266,535 267,832 267,183 322,955 -12.16%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 38 2,594 25 - 11,673 - -
Div Payout % - 0.79% 46.40% 0.58% - 72.82% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 265,886 266,535 269,129 266,535 267,832 267,183 322,955 -12.16%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.22% 16.45% 25.45% 32.18% 36.67% 37.89% 47.14% -
ROE 0.14% 1.86% 2.08% 1.69% 1.02% 6.00% 4.65% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.70 44.20 33.77 21.50 11.29 66.72 50.92 -66.92%
EPS 0.58 7.64 8.62 6.94 4.20 24.72 23.13 -91.45%
DPS 0.00 0.06 4.00 0.04 0.00 18.00 0.00 -
NAPS 4.10 4.11 4.15 4.11 4.13 4.12 4.98 -12.16%
Adjusted Per Share Value based on latest NOSH - 64,850
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.70 44.19 33.76 21.50 11.29 66.70 50.92 -66.92%
EPS 0.58 7.64 8.62 6.94 4.20 24.72 23.13 -91.45%
DPS 0.00 0.06 4.00 0.04 0.00 18.00 0.00 -
NAPS 4.0993 4.1093 4.1493 4.1093 4.1293 4.1193 4.9792 -12.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.02 3.10 3.75 3.68 3.55 3.85 3.66 -
P/RPS 31.14 7.01 11.11 17.12 31.43 5.77 7.19 165.93%
P/EPS 516.75 40.59 43.50 53.05 84.58 15.57 15.82 924.01%
EY 0.19 2.46 2.30 1.89 1.18 6.42 6.32 -90.35%
DY 0.00 0.02 1.07 0.01 0.00 4.68 0.00 -
P/NAPS 0.74 0.75 0.90 0.90 0.86 0.93 0.73 0.91%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/04/19 21/02/19 26/11/18 13/08/18 24/05/18 28/02/18 30/10/17 -
Price 2.90 3.05 3.20 3.83 3.60 3.70 3.62 -
P/RPS 29.90 6.90 9.48 17.82 31.88 5.55 7.11 160.76%
P/EPS 496.22 39.93 37.12 55.21 85.77 14.97 15.65 903.89%
EY 0.20 2.50 2.69 1.81 1.17 6.68 6.39 -90.08%
DY 0.00 0.02 1.25 0.01 0.00 4.86 0.00 -
P/NAPS 0.71 0.74 0.77 0.93 0.87 0.90 0.73 -1.83%

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