[RVIEW] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
24-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 615.75%
YoY- -73.06%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,378 7,647 25,698 19,202 12,573 6,289 28,661 -31.16%
PBT 5,562 2,106 2,949 2,673 288 650 6,534 -10.18%
Tax -1,874 -844 -1,703 -1,314 -704 -322 -1,819 2.00%
NP 3,688 1,262 1,246 1,359 -416 328 4,715 -15.11%
-
NP to SH 3,673 1,288 2,113 1,506 -292 379 4,953 -18.08%
-
Tax Rate 33.69% 40.08% 57.75% 49.16% 244.44% 49.54% 27.84% -
Total Cost 12,690 6,385 24,452 17,843 12,989 5,961 23,946 -34.53%
-
Net Worth 269,129 265,886 265,886 265,238 263,941 265,886 266,535 0.64%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 19 1,297 12 - 38 -
Div Payout % - - 0.92% 86.12% 0.00% - 0.79% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 269,129 265,886 265,886 265,238 263,941 265,886 266,535 0.64%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 22.52% 16.50% 4.85% 7.08% -3.31% 5.22% 16.45% -
ROE 1.36% 0.48% 0.79% 0.57% -0.11% 0.14% 1.86% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.26 11.79 39.63 29.61 19.39 9.70 44.20 -31.15%
EPS 5.66 1.99 3.26 2.32 -0.45 0.58 7.64 -18.14%
DPS 0.00 0.00 0.03 2.00 0.02 0.00 0.06 -
NAPS 4.15 4.10 4.10 4.09 4.07 4.10 4.11 0.64%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.26 11.79 39.63 29.61 19.39 9.70 44.20 -31.15%
EPS 5.66 1.99 3.26 2.32 -0.45 0.58 7.64 -18.14%
DPS 0.00 0.00 0.03 2.00 0.02 0.00 0.06 -
NAPS 4.15 4.10 4.10 4.09 4.07 4.10 4.11 0.64%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.79 2.25 2.95 2.83 2.93 3.02 3.10 -
P/RPS 11.05 19.08 7.44 9.56 15.11 31.14 7.01 35.48%
P/EPS 49.26 113.29 90.54 121.86 -650.73 516.75 40.59 13.78%
EY 2.03 0.88 1.10 0.82 -0.15 0.19 2.46 -12.03%
DY 0.00 0.00 0.01 0.71 0.01 0.00 0.02 -
P/NAPS 0.67 0.55 0.72 0.69 0.72 0.74 0.75 -7.25%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 15/05/20 25/02/20 24/10/19 15/08/19 24/04/19 21/02/19 -
Price 2.80 2.70 2.90 2.82 2.90 2.90 3.05 -
P/RPS 11.09 22.90 7.32 9.52 14.96 29.90 6.90 37.25%
P/EPS 49.44 135.94 89.00 121.43 -644.06 496.22 39.93 15.32%
EY 2.02 0.74 1.12 0.82 -0.16 0.20 2.50 -13.26%
DY 0.00 0.00 0.01 0.71 0.01 0.00 0.02 -
P/NAPS 0.67 0.66 0.71 0.69 0.71 0.71 0.74 -6.41%

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