[VARIA] QoQ TTM Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 42.94%
YoY- 50.41%
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 83,397 78,339 69,642 54,615 44,473 36,816 27,545 108.86%
PBT -2,261 -4,308 -5,535 -4,331 -8,542 -9,799 -8,989 -60.05%
Tax -819 -494 -317 -325 59 100 114 -
NP -3,080 -4,802 -5,852 -4,656 -8,483 -9,699 -8,875 -50.52%
-
NP to SH -3,886 -5,359 -5,963 -5,013 -8,786 -10,031 -9,174 -43.50%
-
Tax Rate - - - - - - - -
Total Cost 86,477 83,141 75,494 59,271 52,956 46,515 36,420 77.70%
-
Net Worth 44,890 43,549 44,220 45,560 48,240 50,919 50,250 -7.22%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 44,890 43,549 44,220 45,560 48,240 50,919 50,250 -7.22%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.69% -6.13% -8.40% -8.53% -19.07% -26.34% -32.22% -
ROE -8.66% -12.31% -13.48% -11.00% -18.21% -19.70% -18.26% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 124.47 116.92 103.94 81.51 66.38 54.95 41.11 108.86%
EPS -5.80 -8.00 -8.90 -7.48 -13.11 -14.97 -13.69 -43.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.66 0.68 0.72 0.76 0.75 -7.22%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 19.28 18.11 16.10 12.63 10.28 8.51 6.37 108.81%
EPS -0.90 -1.24 -1.38 -1.16 -2.03 -2.32 -2.12 -43.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1007 0.1022 0.1053 0.1115 0.1177 0.1162 -7.22%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.94 0.94 1.14 1.53 0.885 0.34 0.265 -
P/RPS 0.76 0.80 1.10 1.88 1.33 0.62 0.64 12.10%
P/EPS -16.21 -11.75 -12.81 -20.45 -6.75 -2.27 -1.94 310.18%
EY -6.17 -8.51 -7.81 -4.89 -14.82 -44.03 -51.67 -75.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.45 1.73 2.25 1.23 0.45 0.35 151.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 19/11/19 27/08/19 28/05/19 26/02/19 29/11/18 28/08/18 -
Price 0.94 0.955 0.93 1.03 1.08 0.875 0.285 -
P/RPS 0.76 0.82 0.89 1.26 1.63 1.59 0.69 6.63%
P/EPS -16.21 -11.94 -10.45 -13.77 -8.24 -5.84 -2.08 291.61%
EY -6.17 -8.38 -9.57 -7.26 -12.14 -17.11 -48.04 -74.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.47 1.41 1.51 1.50 1.15 0.38 137.97%

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