[VARIA] QoQ TTM Result on 31-Dec-2018 [#3]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 12.41%
YoY- -226.86%
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 78,339 69,642 54,615 44,473 36,816 27,545 24,560 116.53%
PBT -4,308 -5,535 -4,331 -8,542 -9,799 -8,989 -10,402 -44.40%
Tax -494 -317 -325 59 100 114 125 -
NP -4,802 -5,852 -4,656 -8,483 -9,699 -8,875 -10,277 -39.75%
-
NP to SH -5,359 -5,963 -5,013 -8,786 -10,031 -9,174 -10,108 -34.46%
-
Tax Rate - - - - - - - -
Total Cost 83,141 75,494 59,271 52,956 46,515 36,420 34,837 78.49%
-
Net Worth 43,549 44,220 45,560 48,240 50,919 50,250 50,919 -9.88%
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 43,549 44,220 45,560 48,240 50,919 50,250 50,919 -9.88%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
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 -6.13% -8.40% -8.53% -19.07% -26.34% -32.22% -41.84% -
ROE -12.31% -13.48% -11.00% -18.21% -19.70% -18.26% -19.85% -
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 116.92 103.94 81.51 66.38 54.95 41.11 36.66 116.51%
EPS -8.00 -8.90 -7.48 -13.11 -14.97 -13.69 -15.09 -34.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.68 0.72 0.76 0.75 0.76 -9.88%
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.11 16.10 12.63 10.28 8.51 6.37 5.68 116.47%
EPS -1.24 -1.38 -1.16 -2.03 -2.32 -2.12 -2.34 -34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1022 0.1053 0.1115 0.1177 0.1162 0.1177 -9.86%
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 29/06/18 30/03/18 -
Price 0.94 1.14 1.53 0.885 0.34 0.265 0.285 -
P/RPS 0.80 1.10 1.88 1.33 0.62 0.64 0.78 1.70%
P/EPS -11.75 -12.81 -20.45 -6.75 -2.27 -1.94 -1.89 237.72%
EY -8.51 -7.81 -4.89 -14.82 -44.03 -51.67 -52.94 -70.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.73 2.25 1.23 0.45 0.35 0.38 143.98%
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 19/11/19 27/08/19 28/05/19 26/02/19 29/11/18 28/08/18 22/05/18 -
Price 0.955 0.93 1.03 1.08 0.875 0.285 0.27 -
P/RPS 0.82 0.89 1.26 1.63 1.59 0.69 0.74 7.07%
P/EPS -11.94 -10.45 -13.77 -8.24 -5.84 -2.08 -1.79 253.94%
EY -8.38 -9.57 -7.26 -12.14 -17.11 -48.04 -55.88 -71.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.41 1.51 1.50 1.15 0.38 0.36 155.25%

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