[WONG] QoQ Quarter Result on 31-Jan-2019 [#1]

Announcement Date
26-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jan-2019 [#1]
Profit Trend
QoQ- -54.92%
YoY- -89.56%
Quarter Report
View:
Show?
Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 18,785 16,266 13,094 12,761 15,954 18,401 13,547 24.27%
PBT 2,624 1,469 627 467 807 1,427 1,856 25.88%
Tax 1,238 -396 -242 -10 208 169 -179 -
NP 3,862 1,073 385 457 1,015 1,596 1,677 74.12%
-
NP to SH 3,866 1,075 388 458 1,016 1,597 1,676 74.31%
-
Tax Rate -47.18% 26.96% 38.60% 2.14% -25.77% -11.84% 9.64% -
Total Cost 14,923 15,193 12,709 12,304 14,939 16,805 11,870 16.43%
-
Net Worth 66,429 62,356 64,895 65,430 64,831 64,040 65,909 0.52%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 1,089 - 523 - 913 - 915 12.27%
Div Payout % 28.17% - 134.88% - 89.87% - 54.62% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 66,429 62,356 64,895 65,430 64,831 64,040 65,909 0.52%
NOSH 114,610 114,610 114,610 114,610 91,688 91,688 91,688 15.99%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 20.56% 6.60% 2.94% 3.58% 6.36% 8.67% 12.38% -
ROE 5.82% 1.72% 0.60% 0.70% 1.57% 2.49% 2.54% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 17.25 15.13 12.51 13.26 17.47 20.11 14.80 10.72%
EPS 3.55 1.00 0.37 0.48 1.11 1.75 1.83 55.35%
DPS 1.00 0.00 0.50 0.00 1.00 0.00 1.00 0.00%
NAPS 0.61 0.58 0.62 0.68 0.71 0.70 0.72 -10.43%
Adjusted Per Share Value based on latest NOSH - 114,610
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 7.45 6.45 5.19 5.06 6.33 7.30 5.37 24.31%
EPS 1.53 0.43 0.15 0.18 0.40 0.63 0.66 74.89%
DPS 0.43 0.00 0.21 0.00 0.36 0.00 0.36 12.53%
NAPS 0.2635 0.2473 0.2574 0.2595 0.2571 0.254 0.2614 0.53%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 0.47 0.49 0.48 0.60 0.88 0.875 1.02 -
P/RPS 2.72 3.24 3.84 4.52 5.04 4.35 6.89 -46.09%
P/EPS 13.24 49.01 129.49 126.06 79.09 50.13 55.71 -61.53%
EY 7.55 2.04 0.77 0.79 1.26 1.99 1.79 160.36%
DY 2.13 0.00 1.04 0.00 1.14 0.00 0.98 67.55%
P/NAPS 0.77 0.84 0.77 0.88 1.24 1.25 1.42 -33.42%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 12/12/19 19/09/19 19/06/19 26/03/19 19/12/18 20/09/18 26/06/18 -
Price 0.54 0.455 0.475 0.58 0.795 0.94 0.88 -
P/RPS 3.13 3.01 3.80 4.37 4.55 4.67 5.95 -34.75%
P/EPS 15.21 45.50 128.14 121.85 71.45 53.85 48.06 -53.46%
EY 6.57 2.20 0.78 0.82 1.40 1.86 2.08 114.82%
DY 1.85 0.00 1.05 0.00 1.26 0.00 1.14 37.97%
P/NAPS 0.89 0.78 0.77 0.85 1.12 1.34 1.22 -18.91%

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