[PESTECH] QoQ Quarter Result on 30-Sep-2017 [#1]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Quarter Result
Revenue	119,304	260,915	277,960	184,878	114,582	170,828	119,941	-0.35%
YoY %	-54.27%	-6.13%	50.35%	61.35%	-32.93%	42.43%	-	-
Horiz. %	99.47%	217.54%	231.75%	154.14%	95.53%	142.43%	100.00%	-
PBT	17,616	17,662	36,822	20,470	62,418	29,862	23,914	-18.48%
YoY %	-0.26%	-52.03%	79.88%	-67.20%	109.02%	24.87%	-	-
Horiz. %	73.66%	73.86%	153.98%	85.60%	261.01%	124.87%	100.00%	-
Tax	-1,355	-2,229	-8,326	-2,273	-11,559	-1,761	-1,685	-13.55%
YoY %	39.21%	73.23%	-266.30%	80.34%	-556.39%	-4.51%	-	-
Horiz. %	80.42%	132.28%	494.12%	134.90%	685.99%	104.51%	100.00%	-
NP	16,261	15,433	28,496	18,197	50,859	28,101	22,229	-18.85%
YoY %	5.37%	-45.84%	56.60%	-64.22%	80.99%	26.42%	-	-
Horiz. %	73.15%	69.43%	128.19%	81.86%	228.80%	126.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,093	9,207	22,170	11,100	41,683	24,136	13,159	23.72%
YoY %	96.51%	-58.47%	99.73%	-73.37%	72.70%	83.42%	-	-
Horiz. %	137.50%	69.97%	168.48%	84.35%	316.76%	183.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.69%	12.62%	22.61%	11.10%	18.52%	5.90%	7.05%	-
YoY %	-39.06%	-44.18%	103.69%	-40.06%	213.90%	-16.31%	-	-
Horiz. %	109.08%	179.01%	320.71%	157.45%	262.70%	83.69%	100.00%	-
Total Cost	103,043	245,482	249,464	166,681	63,723	142,727	97,712	3.61%
YoY %	-58.02%	-1.60%	49.67%	161.57%	-55.35%	46.07%	-	-
Horiz. %	105.46%	251.23%	255.31%	170.58%	65.22%	146.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	527,268	491,837	496,189	479,366	431,880	289,211	175,972	108.25%
YoY %	7.20%	-0.88%	3.51%	11.00%	49.33%	64.35%	-	-
Horiz. %	299.63%	279.50%	281.97%	272.41%	245.43%	164.35%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	527,268	491,837	496,189	479,366	431,880	289,211	175,972	108.25%
YoY %	7.20%	-0.88%	3.51%	11.00%	49.33%	64.35%	-	-
Horiz. %	299.63%	279.50%	281.97%	272.41%	245.43%	164.35%	100.00%	-
NOSH	764,293	764,293	764,293	765,517	763,380	763,380	331,460	74.80%
YoY %	0.00%	0.00%	-0.16%	0.28%	0.00%	130.31%	-	-
Horiz. %	230.58%	230.58%	230.58%	230.95%	230.31%	230.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	13.63%	5.91%	10.25%	9.84%	44.39%	16.45%	18.53%	-
YoY %	130.63%	-42.34%	4.17%	-77.83%	169.85%	-11.23%	-	-
Horiz. %	73.56%	31.89%	55.32%	53.10%	239.56%	88.77%	100.00%	-
ROE	3.43%	1.87%	4.47%	2.32%	9.65%	8.35%	7.48%	-
YoY %	83.42%	-58.17%	92.67%	-75.96%	15.57%	11.63%	-	-
Horiz. %	45.86%	25.00%	59.76%	31.02%	129.01%	111.63%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	15.62	34.17	36.40	24.15	16.09	32.76	36.19	-42.97%
YoY %	-54.29%	-6.13%	50.72%	50.09%	-50.89%	-9.48%	-	-
Horiz. %	43.16%	94.42%	100.58%	66.73%	44.46%	90.52%	100.00%	-
EPS	2.37	1.21	2.90	1.45	5.85	4.63	3.97	-29.16%
YoY %	95.87%	-58.28%	100.00%	-75.21%	26.35%	16.62%	-	-
Horiz. %	59.70%	30.48%	73.05%	36.52%	147.36%	116.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6905	0.6441	0.6498	0.6262	0.6063	0.5546	0.5309	19.20%
YoY %	7.20%	-0.88%	3.77%	3.28%	9.32%	4.46%	-	-
Horiz. %	130.06%	121.32%	122.40%	117.95%	114.20%	104.46%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 765,517
RPS	12.02	26.30	28.01	18.63	11.55	17.22	12.09	-0.38%
YoY %	-54.30%	-6.10%	50.35%	61.30%	-32.93%	42.43%	-	-
Horiz. %	99.42%	217.54%	231.68%	154.09%	95.53%	142.43%	100.00%	-
EPS	1.82	0.93	2.23	1.12	4.20	2.43	1.33	23.32%
YoY %	95.70%	-58.30%	99.11%	-73.33%	72.84%	82.71%	-	-
Horiz. %	136.84%	69.92%	167.67%	84.21%	315.79%	182.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5314	0.4957	0.5001	0.4831	0.4353	0.2915	0.1774	108.21%
YoY %	7.20%	-0.88%	3.52%	10.98%	49.33%	64.32%	-	-
Horiz. %	299.55%	279.43%	281.91%	272.32%	245.38%	164.32%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.55	1.59	1.75	1.56	1.62	1.65	1.54	-
P/RPS	9.92	4.65	4.81	6.46	10.07	5.04	4.26	75.95%
YoY %	113.33%	-3.33%	-25.54%	-35.85%	99.80%	18.31%	-	-
Horiz. %	232.86%	109.15%	112.91%	151.64%	236.38%	118.31%	100.00%	-
P/EPS	65.42	131.87	60.28	107.59	27.68	35.65	38.79	41.82%
YoY %	-50.39%	118.76%	-43.97%	288.69%	-22.36%	-8.09%	-	-
Horiz. %	168.65%	339.96%	155.40%	277.37%	71.36%	91.91%	100.00%	-
EY	1.53	0.76	1.66	0.93	3.61	2.81	2.58	-29.48%
YoY %	101.32%	-54.22%	78.49%	-74.24%	28.47%	8.91%	-	-
Horiz. %	59.30%	29.46%	64.34%	36.05%	139.92%	108.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.24	2.47	2.69	2.49	2.67	2.98	2.90	-15.85%
YoY %	-9.31%	-8.18%	8.03%	-6.74%	-10.40%	2.76%	-	-
Horiz. %	77.24%	85.17%	92.76%	85.86%	92.07%	102.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	25/05/18	23/02/18	24/11/17	24/08/17	30/05/17	24/02/17	-
Price	1.59	1.62	1.87	1.68	1.69	1.66	1.75	-
P/RPS	10.18	4.74	5.14	6.96	10.51	5.07	4.84	64.38%
YoY %	114.77%	-7.78%	-26.15%	-33.78%	107.30%	4.75%	-	-
Horiz. %	210.33%	97.93%	106.20%	143.80%	217.15%	104.75%	100.00%	-
P/EPS	67.10	134.36	64.41	115.86	28.88	35.87	44.08	32.43%
YoY %	-50.06%	108.60%	-44.41%	301.18%	-19.49%	-18.63%	-	-
Horiz. %	152.22%	304.81%	146.12%	262.84%	65.52%	81.37%	100.00%	-
EY	1.49	0.74	1.55	0.86	3.46	2.79	2.27	-24.53%
YoY %	101.35%	-52.26%	80.23%	-75.14%	24.01%	22.91%	-	-
Horiz. %	65.64%	32.60%	68.28%	37.89%	152.42%	122.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.30	2.52	2.88	2.68	2.79	2.99	3.30	-21.44%
YoY %	-8.73%	-12.50%	7.46%	-3.94%	-6.69%	-9.39%	-	-
Horiz. %	69.70%	76.36%	87.27%	81.21%	84.55%	90.61%	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