[WONG] QoQ Quarter Result on 30-Apr-2018 [#2]

Announcement Date
26-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- -61.81%
YoY- 23.51%
View:
Show?
Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 12,761 15,954 18,401 13,547 12,540 12,777 11,863 4.97%
PBT 467 807 1,427 1,856 4,138 2,319 3,070 -71.40%
Tax -10 208 169 -179 254 181 -10 0.00%
NP 457 1,015 1,596 1,677 4,392 2,500 3,060 -71.75%
-
NP to SH 458 1,016 1,597 1,676 4,389 2,503 3,052 -71.66%
-
Tax Rate 2.14% -25.77% -11.84% 9.64% -6.14% -7.81% 0.33% -
Total Cost 12,304 14,939 16,805 11,870 8,148 10,277 8,803 24.93%
-
Net Worth 65,430 64,831 64,040 65,909 66,178 59,501 57,670 8.75%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - 913 - 915 - 1,830 - -
Div Payout % - 89.87% - 54.62% - 73.15% - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 65,430 64,831 64,040 65,909 66,178 59,501 57,670 8.75%
NOSH 114,610 91,688 91,688 91,688 91,688 91,688 91,688 15.99%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 3.58% 6.36% 8.67% 12.38% 35.02% 19.57% 25.79% -
ROE 0.70% 1.57% 2.49% 2.54% 6.63% 4.21% 5.29% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 13.26 17.47 20.11 14.80 13.26 13.96 12.96 1.53%
EPS 0.48 1.11 1.75 1.83 4.79 2.73 3.33 -72.41%
DPS 0.00 1.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 0.68 0.71 0.70 0.72 0.70 0.65 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 91,688
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 5.12 6.40 7.38 5.43 5.03 5.12 4.76 4.96%
EPS 0.18 0.41 0.64 0.67 1.76 1.00 1.22 -71.98%
DPS 0.00 0.37 0.00 0.37 0.00 0.73 0.00 -
NAPS 0.2624 0.26 0.2568 0.2643 0.2654 0.2386 0.2313 8.74%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.60 0.88 0.875 1.02 1.16 1.36 0.73 -
P/RPS 4.52 5.04 4.35 6.89 8.75 9.74 5.63 -13.58%
P/EPS 126.06 79.09 50.13 55.71 24.99 49.74 21.90 220.16%
EY 0.79 1.26 1.99 1.79 4.00 2.01 4.57 -68.86%
DY 0.00 1.14 0.00 0.98 0.00 1.47 0.00 -
P/NAPS 0.88 1.24 1.25 1.42 1.66 2.09 1.16 -16.77%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 26/03/19 19/12/18 20/09/18 26/06/18 23/03/18 21/12/17 27/09/17 -
Price 0.58 0.795 0.94 0.88 1.12 1.24 0.775 -
P/RPS 4.37 4.55 4.67 5.95 8.44 8.88 5.98 -18.82%
P/EPS 121.85 71.45 53.85 48.06 24.13 45.35 23.25 200.80%
EY 0.82 1.40 1.86 2.08 4.15 2.21 4.30 -66.76%
DY 0.00 1.26 0.00 1.14 0.00 1.61 0.00 -
P/NAPS 0.85 1.12 1.34 1.22 1.60 1.91 1.23 -21.78%

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