[WONG] QoQ Quarter Result on 31-Oct-2019 [#4]

Announcement Date
12-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Oct-2019 [#4]
Profit Trend
QoQ- 259.63%
YoY- 280.51%
Quarter Report
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 19,348 10,858 15,969 18,785 16,266 13,094 12,761 32.01%
PBT 3,129 57 638 2,624 1,469 627 467 255.81%
Tax -900 -144 0 1,238 -396 -242 -10 1913.81%
NP 2,229 -87 638 3,862 1,073 385 457 187.88%
-
NP to SH 2,231 -85 639 3,866 1,075 388 458 187.63%
-
Tax Rate 28.76% 252.63% 0.00% -47.18% 26.96% 38.60% 2.14% -
Total Cost 17,119 10,945 15,331 14,923 15,193 12,709 12,304 24.65%
-
Net Worth 70,585 67,456 69,931 66,429 62,356 64,895 65,430 5.19%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 840 - - 1,089 - 523 - -
Div Payout % 37.66% - - 28.17% - 134.88% - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 70,585 67,456 69,931 66,429 62,356 64,895 65,430 5.19%
NOSH 114,610 114,610 114,610 114,610 114,610 114,610 114,610 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 11.52% -0.80% 4.00% 20.56% 6.60% 2.94% 3.58% -
ROE 3.16% -0.13% 0.91% 5.82% 1.72% 0.60% 0.70% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 17.27 9.66 14.16 17.25 15.13 12.51 13.26 19.28%
EPS 1.99 -0.08 0.57 3.55 1.00 0.37 0.48 158.29%
DPS 0.75 0.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.63 0.60 0.62 0.61 0.58 0.62 0.68 -4.96%
Adjusted Per Share Value based on latest NOSH - 114,610
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 7.76 4.35 6.40 7.53 6.52 5.25 5.12 31.97%
EPS 0.89 -0.03 0.26 1.55 0.43 0.16 0.18 190.51%
DPS 0.34 0.00 0.00 0.44 0.00 0.21 0.00 -
NAPS 0.2831 0.2705 0.2804 0.2664 0.2501 0.2602 0.2624 5.19%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.57 0.405 0.475 0.47 0.49 0.48 0.60 -
P/RPS 3.30 4.19 3.36 2.72 3.24 3.84 4.52 -18.93%
P/EPS 28.63 -535.69 83.84 13.24 49.01 129.49 126.06 -62.80%
EY 3.49 -0.19 1.19 7.55 2.04 0.77 0.79 169.47%
DY 1.32 0.00 0.00 2.13 0.00 1.04 0.00 -
P/NAPS 0.90 0.67 0.77 0.77 0.84 0.77 0.88 1.51%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 17/09/20 18/06/20 25/03/20 12/12/19 19/09/19 19/06/19 26/03/19 -
Price 0.83 0.40 0.40 0.54 0.455 0.475 0.58 -
P/RPS 4.81 4.14 2.83 3.13 3.01 3.80 4.37 6.61%
P/EPS 41.68 -529.07 70.61 15.21 45.50 128.14 121.85 -51.12%
EY 2.40 -0.19 1.42 6.57 2.20 0.78 0.82 104.74%
DY 0.90 0.00 0.00 1.85 0.00 1.05 0.00 -
P/NAPS 1.32 0.67 0.65 0.89 0.78 0.77 0.85 34.13%

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