[FOCUSP] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -51.75%
YoY- 9243.48%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 52,457 46,943 45,891 45,734 50,213 46,146 41,934 16.05%
PBT 6,909 2,446 2,658 3,192 5,328 3,449 1,441 183.52%
Tax -2,197 -1,102 -975 -1,043 -874 -1,630 -638 127.52%
NP 4,712 1,344 1,683 2,149 4,454 1,819 803 224.28%
-
NP to SH 4,712 1,344 1,683 2,149 4,454 1,819 803 224.28%
-
Tax Rate 31.80% 45.05% 36.68% 32.68% 16.40% 47.26% 44.27% -
Total Cost 47,745 45,599 44,208 43,585 45,759 44,327 41,131 10.42%
-
Net Worth 62,076 57,456 57,964 59,432 57,288 52,321 52,140 12.29%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 1,833 2,475 - - - 1,650 -
Div Payout % - 136.41% 147.06% - - - 205.48% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 62,076 57,456 57,964 59,432 57,288 52,321 52,140 12.29%
NOSH 220,000 220,000 165,000 165,000 165,000 165,000 165,000 21.07%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.98% 2.86% 3.67% 4.70% 8.87% 3.94% 1.91% -
ROE 7.59% 2.34% 2.90% 3.62% 7.77% 3.48% 1.54% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 28.61 25.61 27.81 27.72 30.43 27.97 25.41 8.20%
EPS 2.57 0.73 1.02 1.30 2.70 1.10 0.49 200.96%
DPS 0.00 1.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.3386 0.3134 0.3513 0.3602 0.3472 0.3171 0.316 4.69%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.35 10.16 9.93 9.90 10.87 9.99 9.08 15.99%
EPS 1.02 0.29 0.36 0.47 0.96 0.39 0.17 229.11%
DPS 0.00 0.40 0.54 0.00 0.00 0.00 0.36 -
NAPS 0.1344 0.1244 0.1255 0.1286 0.124 0.1133 0.1129 12.28%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.37 0.375 0.44 0.34 0.19 0.205 0.205 -
P/RPS 1.29 1.46 1.58 1.23 0.62 0.73 0.81 36.25%
P/EPS 14.40 51.15 43.14 26.11 7.04 18.60 42.12 -51.01%
EY 6.95 1.95 2.32 3.83 14.21 5.38 2.37 104.47%
DY 0.00 2.67 3.41 0.00 0.00 0.00 4.88 -
P/NAPS 1.09 1.20 1.25 0.94 0.55 0.65 0.65 41.01%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 23/05/19 26/02/19 27/11/18 20/08/18 -
Price 0.695 0.335 0.555 0.44 0.20 0.205 0.20 -
P/RPS 2.43 1.31 2.00 1.59 0.66 0.73 0.79 111.07%
P/EPS 27.04 45.70 54.41 33.78 7.41 18.60 41.10 -24.29%
EY 3.70 2.19 1.84 2.96 13.50 5.38 2.43 32.25%
DY 0.00 2.99 2.70 0.00 0.00 0.00 5.00 -
P/NAPS 2.05 1.07 1.58 1.22 0.58 0.65 0.63 119.11%

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