[TROP] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Cumulative Result
Revenue	142,728	1,120,354	755,348	509,223	209,769	1,635,471	1,041,540	-73.38%
YoY %	-87.26%	48.32%	48.33%	142.75%	-87.17%	57.02%	-	-
Horiz. %	13.70%	107.57%	72.52%	48.89%	20.14%	157.02%	100.00%	-
PBT	7,852	383,089	110,439	77,611	20,996	320,231	189,035	-87.98%
YoY %	-97.95%	246.88%	42.30%	269.65%	-93.44%	69.40%	-	-
Horiz. %	4.15%	202.66%	58.42%	41.06%	11.11%	169.40%	100.00%	-
Tax	-2,493	-28,139	-14,820	1,817	20,593	-140,400	-64,920	-88.59%
YoY %	91.14%	-89.87%	-915.63%	-91.18%	114.67%	-116.27%	-	-
Horiz. %	3.84%	43.34%	22.83%	-2.80%	-31.72%	216.27%	100.00%	-
NP	5,359	354,950	95,619	79,428	41,589	179,831	124,115	-87.66%
YoY %	-98.49%	271.21%	20.38%	90.98%	-76.87%	44.89%	-	-
Horiz. %	4.32%	285.98%	77.04%	64.00%	33.51%	144.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,158	335,784	101,884	85,086	46,064	170,029	118,553	-87.60%
YoY %	-98.46%	229.57%	19.74%	84.71%	-72.91%	43.42%	-	-
Horiz. %	4.35%	283.24%	85.94%	71.77%	38.86%	143.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.75%	7.35%	13.42%	-2.34%	-98.08%	43.84%	34.34%	-
YoY %	331.97%	-45.23%	673.50%	97.61%	-323.72%	27.66%	-	-
Horiz. %	92.46%	21.40%	39.08%	-6.81%	-285.61%	127.66%	100.00%	-
Total Cost	137,369	765,404	659,729	429,795	168,180	1,455,640	917,425	-71.76%
YoY %	-82.05%	16.02%	53.50%	155.56%	-88.45%	58.67%	-	-
Horiz. %	14.97%	83.43%	71.91%	46.85%	18.33%	158.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,691,526	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	23.61%
YoY %	1.29%	34.03%	0.50%	0.97%	-0.58%	0.37%	-	-
Horiz. %	137.48%	135.73%	101.26%	100.76%	99.79%	100.37%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	-	40,113	39,698	39,830	39,945	23,223	23,334	-
YoY %	-	1.05%	-0.33%	-0.29%	72.01%	-0.48%	-	-
Horiz. %	-	171.91%	170.13%	170.70%	171.19%	99.52%	100.00%	-
Div Payout %	-	11.95%	38.96%	46.81%	86.72%	13.66%	19.68%	-
YoY %	-	-69.33%	-16.77%	-46.02%	534.85%	-30.59%	-	-
Horiz. %	-	60.72%	197.97%	237.86%	440.65%	69.41%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	4,691,526	4,631,827	3,455,769	3,438,588	3,405,431	3,425,410	3,412,623	23.61%
YoY %	1.29%	34.03%	0.50%	0.97%	-0.58%	0.37%	-	-
Horiz. %	137.48%	135.73%	101.26%	100.76%	99.79%	100.37%	100.00%	-
NOSH	1,470,425	1,470,425	1,470,417	1,470,417	1,470,417	1,470,417	1,470,417	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	3.75%	31.68%	12.66%	15.60%	19.83%	11.00%	11.92%	-
YoY %	-88.16%	150.24%	-18.85%	-21.33%	80.27%	-7.72%	-	-
Horiz. %	31.46%	265.77%	106.21%	130.87%	166.36%	92.28%	100.00%	-
ROE	0.11%	7.25%	2.95%	2.47%	1.35%	4.96%	3.47%	-
YoY %	-98.48%	145.76%	19.43%	82.96%	-72.78%	42.94%	-	-
Horiz. %	3.17%	208.93%	85.01%	71.18%	38.90%	142.94%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	9.86	77.64	52.90	35.54	14.60	112.68	71.42	-73.25%
YoY %	-87.30%	46.77%	48.85%	143.42%	-87.04%	57.77%	-	-
Horiz. %	13.81%	108.71%	74.07%	49.76%	20.44%	157.77%	100.00%	-
EPS	0.36	23.32	7.11	5.93	3.21	11.65	8.11	-87.43%
YoY %	-98.46%	227.99%	19.90%	84.74%	-72.45%	43.65%	-	-
Horiz. %	4.44%	287.55%	87.67%	73.12%	39.58%	143.65%	100.00%	-
DPS	0.00	2.78	2.78	2.78	2.78	1.60	1.60	-
YoY %	0.00%	0.00%	0.00%	0.00%	73.75%	0.00%	-	-
Horiz. %	0.00%	173.75%	173.75%	173.75%	173.75%	100.00%	100.00%	-
NAPS	3.24	3.21	2.42	2.40	2.37	2.36	2.34	24.20%
YoY %	0.93%	32.64%	0.83%	1.27%	0.42%	0.85%	-	-
Horiz. %	138.46%	137.18%	103.42%	102.56%	101.28%	100.85%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,470,417
RPS	5.70	44.72	30.15	20.33	8.37	65.28	41.57	-73.37%
YoY %	-87.25%	48.33%	48.30%	142.89%	-87.18%	57.04%	-	-
Horiz. %	13.71%	107.58%	72.53%	48.91%	20.13%	157.04%	100.00%	-
EPS	0.21	13.40	4.07	3.40	1.84	6.79	4.73	-87.43%
YoY %	-98.43%	229.24%	19.71%	84.78%	-72.90%	43.55%	-	-
Horiz. %	4.44%	283.30%	86.05%	71.88%	38.90%	143.55%	100.00%	-
DPS	0.00	1.60	1.58	1.59	1.59	0.93	0.93	-
YoY %	0.00%	1.27%	-0.63%	0.00%	70.97%	0.00%	-	-
Horiz. %	0.00%	172.04%	169.89%	170.97%	170.97%	100.00%	100.00%	-
NAPS	1.8727	1.8489	1.3794	1.3726	1.3593	1.3673	1.3622	23.61%
YoY %	1.29%	34.04%	0.50%	0.98%	-0.59%	0.37%	-	-
Horiz. %	137.48%	135.73%	101.26%	100.76%	99.79%	100.37%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.805	0.935	0.845	0.855	0.865	0.89	0.905	-
P/RPS	8.17	1.20	1.60	2.41	5.93	0.79	1.27	245.50%
YoY %	580.83%	-25.00%	-33.61%	-59.36%	650.63%	-37.80%	-	-
Horiz. %	643.31%	94.49%	125.98%	189.76%	466.93%	62.20%	100.00%	-
P/EPS	225.99	4.02	11.84	14.40	26.98	7.60	11.13	642.90%
YoY %	5,521.64%	-66.05%	-17.78%	-46.63%	255.00%	-31.72%	-	-
Horiz. %	2,030.46%	36.12%	106.38%	129.38%	242.41%	68.28%	100.00%	-
EY	0.44	24.89	8.44	6.95	3.71	13.16	8.98	-86.58%
YoY %	-98.23%	194.91%	21.44%	87.33%	-71.81%	46.55%	-	-
Horiz. %	4.90%	277.17%	93.99%	77.39%	41.31%	146.55%	100.00%	-
DY	0.00	2.97	3.29	3.25	3.21	1.80	1.77	-
YoY %	0.00%	-9.73%	1.23%	1.25%	78.33%	1.69%	-	-
Horiz. %	0.00%	167.80%	185.88%	183.62%	181.36%	101.69%	100.00%	-
P/NAPS	0.25	0.29	0.35	0.36	0.36	0.38	0.39	-25.63%
YoY %	-13.79%	-17.14%	-2.78%	0.00%	-5.26%	-2.56%	-	-
Horiz. %	64.10%	74.36%	89.74%	92.31%	92.31%	97.44%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	27/02/20	28/11/19	22/08/19	16/05/19	26/02/19	26/11/18	-
Price	0.88	0.88	0.93	0.84	0.855	0.86	0.86	-
P/RPS	8.93	1.13	1.76	2.36	5.86	0.76	1.20	280.70%
YoY %	690.27%	-35.80%	-25.42%	-59.73%	671.05%	-36.67%	-	-
Horiz. %	744.17%	94.17%	146.67%	196.67%	488.33%	63.33%	100.00%	-
P/EPS	247.04	3.78	13.03	14.14	26.67	7.34	10.58	715.37%
YoY %	6,435.45%	-70.99%	-7.85%	-46.98%	263.35%	-30.62%	-	-
Horiz. %	2,334.97%	35.73%	123.16%	133.65%	252.08%	69.38%	100.00%	-
EY	0.40	26.44	7.67	7.07	3.75	13.62	9.45	-87.83%
YoY %	-98.49%	244.72%	8.49%	88.53%	-72.47%	44.13%	-	-
Horiz. %	4.23%	279.79%	81.16%	74.81%	39.68%	144.13%	100.00%	-
DY	0.00	3.16	2.99	3.31	3.25	1.86	1.86	-
YoY %	0.00%	5.69%	-9.67%	1.85%	74.73%	0.00%	-	-
Horiz. %	0.00%	169.89%	160.75%	177.96%	174.73%	100.00%	100.00%	-
P/NAPS	0.27	0.27	0.38	0.35	0.36	0.36	0.37	-18.93%
YoY %	0.00%	-28.95%	8.57%	-2.78%	0.00%	-2.70%	-	-
Horiz. %	72.97%	72.97%	102.70%	94.59%	97.30%	97.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos