[P&O] QoQ Cumulative Quarter Result on 30-Jun-2018 [#3]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Cumulative Result
Revenue	163,101	77,558	317,145	237,351	160,467	77,247	331,547	-37.70%
YoY %	110.30%	-75.54%	33.62%	47.91%	107.73%	-76.70%	-	-
Horiz. %	49.19%	23.39%	95.66%	71.59%	48.40%	23.30%	100.00%	-
PBT	-2,326	-5,108	16,460	-2,416	-9,871	-7,008	35,936	-
YoY %	54.46%	-131.03%	781.29%	75.52%	-40.85%	-119.50%	-	-
Horiz. %	-6.47%	-14.21%	45.80%	-6.72%	-27.47%	-19.50%	100.00%	-
Tax	-2,882	-782	-15,194	-10,580	-3,278	-921	-10,400	-57.52%
YoY %	-268.54%	94.85%	-43.61%	-222.76%	-255.92%	91.14%	-	-
Horiz. %	27.71%	7.52%	146.10%	101.73%	31.52%	8.86%	100.00%	-
NP	-5,208	-5,890	1,266	-12,996	-13,149	-7,929	25,536	-
YoY %	11.58%	-565.24%	109.74%	1.16%	-65.83%	-131.05%	-	-
Horiz. %	-20.39%	-23.07%	4.96%	-50.89%	-51.49%	-31.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,891	-6,913	-12,267	-20,370	-17,678	-9,449	7,666	-
YoY %	-28.61%	43.65%	39.78%	-15.23%	-87.09%	-223.26%	-	-
Horiz. %	-115.98%	-90.18%	-160.02%	-265.72%	-230.60%	-123.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	92.31%	-	-	-	28.94%	-
YoY %	-	-	0.00%	-	-	-	-	-
Horiz. %	-	-	318.97%	-	-	-	100.00%	-
Total Cost	168,309	83,448	315,879	250,347	173,616	85,176	306,011	-32.89%
YoY %	101.69%	-73.58%	26.18%	44.20%	103.83%	-72.17%	-	-
Horiz. %	55.00%	27.27%	103.22%	81.81%	56.74%	27.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,481	309,121	324,333	321,869	298,890	342,198	356,378	-10.36%
YoY %	-2.15%	-4.69%	0.77%	7.69%	-12.66%	-3.98%	-	-
Horiz. %	84.88%	86.74%	91.01%	90.32%	83.87%	96.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	10,218	6,838	17,178	13,755	9,340	5,899	17,700	-30.69%
YoY %	49.43%	-60.19%	24.89%	47.27%	58.33%	-66.67%	-	-
Horiz. %	57.73%	38.63%	97.05%	77.71%	52.77%	33.33%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	230.90%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	302,481	309,121	324,333	321,869	298,890	342,198	356,378	-10.36%
YoY %	-2.15%	-4.69%	0.77%	7.69%	-12.66%	-3.98%	-	-
Horiz. %	84.88%	86.74%	91.01%	90.32%	83.87%	96.02%	100.00%	-
NOSH	286,946	286,946	286,946	286,946	286,946	245,954	245,954	10.83%
YoY %	0.00%	0.00%	0.00%	0.00%	16.67%	0.00%	-	-
Horiz. %	116.67%	116.67%	116.67%	116.67%	116.67%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	-3.19%	-7.59%	0.40%	-5.48%	-8.19%	-10.26%	7.70%	-
YoY %	57.97%	-1,997.50%	107.30%	33.09%	20.18%	-233.25%	-	-
Horiz. %	-41.43%	-98.57%	5.19%	-71.17%	-106.36%	-133.25%	100.00%	-
ROE	-2.94%	-2.24%	-3.78%	-6.33%	-5.91%	-2.76%	2.15%	-
YoY %	-31.25%	40.74%	40.28%	-7.11%	-114.13%	-228.37%	-	-
Horiz. %	-136.74%	-104.19%	-175.81%	-294.42%	-274.88%	-128.37%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	59.85	28.35	115.38	86.28	64.43	32.73	140.48	-43.40%
YoY %	111.11%	-75.43%	33.73%	33.91%	96.85%	-76.70%	-	-
Horiz. %	42.60%	20.18%	82.13%	61.42%	45.86%	23.30%	100.00%	-
EPS	-3.26	-2.53	-4.74	-8.04	-7.29	-4.00	3.24	-
YoY %	-28.85%	46.62%	41.04%	-10.29%	-82.25%	-223.46%	-	-
Horiz. %	-100.62%	-78.09%	-146.30%	-248.15%	-225.00%	-123.46%	100.00%	-
DPS	3.75	2.50	6.25	5.00	3.75	2.50	7.50	-37.03%
YoY %	50.00%	-60.00%	25.00%	33.33%	50.00%	-66.67%	-	-
Horiz. %	50.00%	33.33%	83.33%	66.67%	50.00%	33.33%	100.00%	-
NAPS	1.11	1.13	1.18	1.17	1.20	1.45	1.51	-18.56%
YoY %	-1.77%	-4.24%	0.85%	-2.50%	-17.24%	-3.97%	-	-
Horiz. %	73.51%	74.83%	78.15%	77.48%	79.47%	96.03%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 286,946
RPS	55.07	26.19	107.09	80.15	54.18	26.08	111.95	-37.71%
YoY %	110.27%	-75.54%	33.61%	47.93%	107.75%	-76.70%	-	-
Horiz. %	49.19%	23.39%	95.66%	71.59%	48.40%	23.30%	100.00%	-
EPS	-3.00	-2.33	-4.14	-6.88	-5.97	-3.19	2.59	-
YoY %	-28.76%	43.72%	39.83%	-15.24%	-87.15%	-223.17%	-	-
Horiz. %	-115.83%	-89.96%	-159.85%	-265.64%	-230.50%	-123.17%	100.00%	-
DPS	3.45	2.31	5.80	4.64	3.15	1.99	5.98	-30.72%
YoY %	49.35%	-60.17%	25.00%	47.30%	58.29%	-66.72%	-	-
Horiz. %	57.69%	38.63%	96.99%	77.59%	52.68%	33.28%	100.00%	-
NAPS	1.0214	1.0438	1.0952	1.0868	1.0093	1.1555	1.2034	-10.36%
YoY %	-2.15%	-4.69%	0.77%	7.68%	-12.65%	-3.98%	-	-
Horiz. %	84.88%	86.74%	91.01%	90.31%	83.87%	96.02%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	1.00	1.00	1.05	1.05	1.09	1.24	1.27	-
P/RPS	1.67	3.53	0.91	1.22	1.69	3.79	0.90	51.05%
YoY %	-52.69%	287.91%	-25.41%	-27.81%	-55.41%	321.11%	-	-
Horiz. %	185.56%	392.22%	101.11%	135.56%	187.78%	421.11%	100.00%	-
P/EPS	-30.65	-39.57	-23.53	-14.18	-15.36	-30.97	39.10	-
YoY %	22.54%	-68.17%	-65.94%	7.68%	50.40%	-179.21%	-	-
Horiz. %	-78.39%	-101.20%	-60.18%	-36.27%	-39.28%	-79.21%	100.00%	-
EY	-3.26	-2.53	-4.25	-7.05	-6.51	-3.23	2.56	-
YoY %	-28.85%	40.47%	39.72%	-8.29%	-101.55%	-226.17%	-	-
Horiz. %	-127.34%	-98.83%	-166.02%	-275.39%	-254.30%	-126.17%	100.00%	-
DY	3.75	2.50	5.95	4.76	3.44	2.02	5.91	-26.17%
YoY %	50.00%	-57.98%	25.00%	38.37%	70.30%	-65.82%	-	-
Horiz. %	63.45%	42.30%	100.68%	80.54%	58.21%	34.18%	100.00%	-
P/NAPS	0.90	0.88	0.89	0.90	0.91	0.86	0.84	4.71%
YoY %	2.27%	-1.12%	-1.11%	-1.10%	5.81%	2.38%	-	-
Horiz. %	107.14%	104.76%	105.95%	107.14%	108.33%	102.38%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	21/05/19	19/02/19	29/11/18	29/08/18	30/05/18	22/02/18	29/11/17	-
Price	0.995	1.00	1.01	1.05	1.06	1.30	1.27	-
P/RPS	1.66	3.53	0.88	1.22	1.65	3.97	0.90	50.45%
YoY %	-52.97%	301.14%	-27.87%	-26.06%	-58.44%	341.11%	-	-
Horiz. %	184.44%	392.22%	97.78%	135.56%	183.33%	441.11%	100.00%	-
P/EPS	-30.50	-39.57	-22.63	-14.18	-14.93	-32.47	39.10	-
YoY %	22.92%	-74.86%	-59.59%	5.02%	54.02%	-183.04%	-	-
Horiz. %	-78.01%	-101.20%	-57.88%	-36.27%	-38.18%	-83.04%	100.00%	-
EY	-3.28	-2.53	-4.42	-7.05	-6.70	-3.08	2.56	-
YoY %	-29.64%	42.76%	37.30%	-5.22%	-117.53%	-220.31%	-	-
Horiz. %	-128.12%	-98.83%	-172.66%	-275.39%	-261.72%	-120.31%	100.00%	-
DY	3.77	2.50	6.19	4.76	3.54	1.92	5.91	-25.91%
YoY %	50.80%	-59.61%	30.04%	34.46%	84.38%	-67.51%	-	-
Horiz. %	63.79%	42.30%	104.74%	80.54%	59.90%	32.49%	100.00%	-
P/NAPS	0.90	0.88	0.86	0.90	0.88	0.90	0.84	4.71%
YoY %	2.27%	2.33%	-4.44%	2.27%	-2.22%	7.14%	-	-
Horiz. %	107.14%	104.76%	102.38%	107.14%	104.76%	107.14%	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