[WTHORSE] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -17.13%
YoY- -164.08%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 427,003 500,012 531,916 537,111 574,470 591,651 610,527 -21.22%
PBT -82,882 -75,166 -61,764 -55,074 -50,333 -40,013 -28,422 104.24%
Tax -4,883 -2,931 -2,141 1,239 4,372 3,058 1,221 -
NP -87,765 -78,097 -63,905 -53,835 -45,961 -36,955 -27,201 118.50%
-
NP to SH -87,765 -78,097 -63,905 -53,835 -45,961 -36,955 -27,201 118.50%
-
Tax Rate - - - - - - - -
Total Cost 514,768 578,109 595,821 590,946 620,431 628,606 637,728 -13.31%
-
Net Worth 598,879 621,651 642,703 708,000 687,002 736,799 722,399 -11.76%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 598,879 621,651 642,703 708,000 687,002 736,799 722,399 -11.76%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -20.55% -15.62% -12.01% -10.02% -8.00% -6.25% -4.46% -
ROE -14.65% -12.56% -9.94% -7.60% -6.69% -5.02% -3.77% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 187.52 219.58 233.39 223.80 251.70 246.52 254.39 -18.41%
EPS -38.54 -34.30 -28.04 -22.43 -20.14 -15.40 -11.33 126.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.73 2.82 2.95 3.01 3.07 3.01 -8.61%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 177.92 208.34 221.63 223.80 239.36 246.52 254.39 -21.22%
EPS -36.57 -32.54 -26.63 -22.43 -19.15 -15.40 -11.33 118.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4953 2.5902 2.6779 2.95 2.8625 3.07 3.01 -11.76%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.69 0.67 1.01 1.14 1.19 1.07 1.53 -
P/RPS 0.37 0.31 0.43 0.51 0.47 0.43 0.60 -27.57%
P/EPS -1.79 -1.95 -3.60 -5.08 -5.91 -6.95 -13.50 -74.02%
EY -55.86 -51.19 -27.76 -19.68 -16.92 -14.39 -7.41 284.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.36 0.39 0.40 0.35 0.51 -36.20%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 24/06/20 27/02/20 20/11/19 23/08/19 28/05/19 28/02/19 -
Price 0.59 0.705 0.965 1.12 1.15 1.18 1.33 -
P/RPS 0.31 0.32 0.41 0.50 0.46 0.48 0.52 -29.18%
P/EPS -1.53 -2.06 -3.44 -4.99 -5.71 -7.66 -11.73 -74.31%
EY -65.33 -48.65 -29.06 -20.03 -17.51 -13.05 -8.52 289.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.34 0.38 0.38 0.38 0.44 -37.03%

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