[TIENWAH] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -34.56%
YoY- 105.21%
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 180,562 87,743 342,435 255,139 173,543 81,542 417,309 -42.88%
PBT 1,978 -1,845 4,971 7,907 5,762 -278 -35,970 -
Tax -1,427 -113 -2,477 -1,618 -1,243 -390 3,778 -
NP 551 -1,958 2,494 6,289 4,519 -668 -32,192 -
-
NP to SH -2,478 -3,675 -6,144 907 1,386 -2,420 -18,685 -74.09%
-
Tax Rate 72.14% - 49.83% 20.46% 21.57% - - -
Total Cost 180,011 89,701 339,941 248,850 169,024 82,210 449,501 -45.76%
-
Net Worth 322,775 319,880 325,670 330,012 327,118 322,775 334,355 -2.32%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 11,579 - - - 8,684 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 322,775 319,880 325,670 330,012 327,118 322,775 334,355 -2.32%
NOSH 144,742 144,742 144,742 144,742 144,742 144,742 144,742 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.31% -2.23% 0.73% 2.46% 2.60% -0.82% -7.71% -
ROE -0.77% -1.15% -1.89% 0.27% 0.42% -0.75% -5.59% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 124.75 60.62 236.58 176.27 119.90 56.34 288.31 -42.88%
EPS -1.71 -2.54 -4.24 0.63 0.96 -1.67 -12.91 -74.11%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 2.23 2.21 2.25 2.28 2.26 2.23 2.31 -2.32%
Adjusted Per Share Value based on latest NOSH - 144,742
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 124.75 60.62 236.58 176.27 119.90 56.34 288.31 -42.88%
EPS -1.71 -2.54 -4.24 0.63 0.96 -1.67 -12.91 -74.11%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 2.23 2.21 2.25 2.28 2.26 2.23 2.31 -2.32%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.38 1.12 1.47 1.33 1.45 1.54 -
P/RPS 1.00 2.28 0.47 0.83 1.11 2.57 0.53 52.86%
P/EPS -73.01 -54.35 -26.39 234.59 138.89 -86.73 -11.93 235.68%
EY -1.37 -1.84 -3.79 0.43 0.72 -1.15 -8.38 -70.20%
DY 0.00 0.00 7.14 0.00 0.00 0.00 3.90 -
P/NAPS 0.56 0.62 0.50 0.64 0.59 0.65 0.67 -11.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 13/08/19 08/05/19 28/02/19 08/11/18 07/08/18 14/05/18 26/02/18 -
Price 1.25 1.40 1.15 1.40 1.51 1.40 1.55 -
P/RPS 1.00 2.31 0.49 0.79 1.26 2.49 0.54 50.97%
P/EPS -73.01 -55.14 -27.09 223.42 157.69 -83.74 -12.01 234.19%
EY -1.37 -1.81 -3.69 0.45 0.63 -1.19 -8.33 -70.08%
DY 0.00 0.00 6.96 0.00 0.00 0.00 3.87 -
P/NAPS 0.56 0.63 0.51 0.61 0.67 0.63 0.67 -11.29%

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