[WONG] QoQ Cumulative Quarter Result on 31-Oct-2019 [#4]

Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Oct-2019 [#4]
Profit Trend
QoQ- 201.25%
YoY- -33.31%
Quarter Report
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 46,175 26,827 15,969 60,907 42,122 25,855 12,761 135.87%
PBT 3,825 695 638 5,187 2,563 1,095 467 306.84%
Tax -1,044 -144 0 590 -648 -253 -10 2123.46%
NP 2,781 551 638 5,777 1,915 842 457 233.68%
-
NP to SH 2,785 554 639 5,787 1,921 846 458 233.51%
-
Tax Rate 27.29% 20.72% 0.00% -11.37% 25.28% 23.11% 2.14% -
Total Cost 43,394 26,276 15,331 55,130 40,207 25,013 12,304 131.87%
-
Net Worth 70,585 67,456 69,931 66,429 62,356 64,895 65,430 5.19%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 840 - - 1,633 537 523 - -
Div Payout % 30.17% - - 28.23% 27.98% 61.86% - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 70,585 67,456 69,931 66,429 62,356 64,895 65,430 5.19%
NOSH 114,610 114,610 114,610 114,610 114,610 114,610 114,610 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 6.02% 2.05% 4.00% 9.48% 4.55% 3.26% 3.58% -
ROE 3.95% 0.82% 0.91% 8.71% 3.08% 1.30% 0.70% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 41.21 23.86 14.16 55.93 39.18 24.70 13.26 113.11%
EPS 2.49 0.49 0.57 5.31 1.79 0.81 0.48 199.96%
DPS 0.75 0.00 0.00 1.50 0.50 0.50 0.00 -
NAPS 0.63 0.60 0.62 0.61 0.58 0.62 0.68 -4.96%
Adjusted Per Share Value based on latest NOSH - 114,610
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 18.52 10.76 6.40 24.42 16.89 10.37 5.12 135.82%
EPS 1.12 0.22 0.26 2.32 0.77 0.34 0.18 238.67%
DPS 0.34 0.00 0.00 0.66 0.22 0.21 0.00 -
NAPS 0.2831 0.2705 0.2804 0.2664 0.2501 0.2602 0.2624 5.19%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.57 0.405 0.475 0.47 0.49 0.48 0.60 -
P/RPS 1.38 1.70 3.36 0.84 1.25 1.94 4.52 -54.69%
P/EPS 22.93 82.19 83.84 8.84 27.42 59.39 126.06 -67.92%
EY 4.36 1.22 1.19 11.31 3.65 1.68 0.79 212.62%
DY 1.32 0.00 0.00 3.19 1.02 1.04 0.00 -
P/NAPS 0.90 0.67 0.77 0.77 0.84 0.77 0.88 1.51%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 17/09/20 18/06/20 25/03/20 12/12/19 19/09/19 19/06/19 26/03/19 -
Price 0.83 0.40 0.40 0.54 0.455 0.475 0.58 -
P/RPS 2.01 1.68 2.83 0.97 1.16 1.92 4.37 -40.44%
P/EPS 33.39 81.18 70.61 10.16 25.46 58.77 121.85 -57.84%
EY 2.99 1.23 1.42 9.84 3.93 1.70 0.82 137.09%
DY 0.90 0.00 0.00 2.78 1.10 1.05 0.00 -
P/NAPS 1.32 0.67 0.65 0.89 0.78 0.77 0.85 34.13%

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