[REVENUE] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[REVENUE] REVENUE GROUP BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 44.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
REVENUE's Result
REVENUE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 61,180 59,360 55,967 48,390 34,802 19,966 7,940 289.63%
PBT 11,935 11,258 12,605 11,522 8,190 4,978 2,250 203.84%
Tax -1,805 -2,008 -3,263 -2,991 -2,187 -1,252 -407 169.68%
NP 10,130 9,250 9,342 8,531 6,003 3,726 1,843 211.12%
-
NP to SH 9,736 8,697 8,564 7,869 5,449 3,523 1,808 206.90%
-
Tax Rate 15.12% 17.84% 25.89% 25.96% 26.70% 25.15% 18.09% -
Total Cost 51,050 50,110 46,625 39,859 28,799 16,240 6,097 311.80%
-
Net Worth 60,375 57,390 49,026 46,798 44,569 23,399 21,727 97.53%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 60,375 57,390 49,026 46,798 44,569 23,399 21,727 97.53%
NOSH 232,978 231,998 222,848 222,848 222,848 167,136 167,136 24.76%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.56% 15.58% 16.69% 17.63% 17.25% 18.66% 23.21% -
ROE 16.13% 15.15% 17.47% 16.81% 12.23% 15.06% 8.32% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.35 25.86 25.11 21.71 15.62 11.95 4.75 213.04%
EPS 4.19 3.79 3.84 3.53 2.45 2.11 1.08 146.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.22 0.21 0.20 0.14 0.13 58.67%
Adjusted Per Share Value based on latest NOSH - 222,848
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.11 9.81 9.25 8.00 5.75 3.30 1.31 290.04%
EPS 1.61 1.44 1.42 1.30 0.90 0.58 0.30 206.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0998 0.0948 0.081 0.0773 0.0737 0.0387 0.0359 97.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 - - -
Price 1.48 1.42 1.20 1.37 1.18 0.00 0.00 -
P/RPS 5.62 5.49 4.78 6.31 7.56 0.00 0.00 -
P/EPS 35.30 37.48 31.23 38.80 48.26 0.00 0.00 -
EY 2.83 2.67 3.20 2.58 2.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.69 5.68 5.45 6.52 5.90 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 27/05/19 25/02/19 - - - -
Price 1.76 1.51 1.25 1.32 0.00 0.00 0.00 -
P/RPS 6.68 5.84 4.98 6.08 0.00 0.00 0.00 -
P/EPS 41.98 39.86 32.53 37.38 0.00 0.00 0.00 -
EY 2.38 2.51 3.07 2.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 6.04 5.68 6.29 0.00 0.00 0.00 -

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
Post a Comment