[WTHORSE] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	193,441	150,220	255,133	291,190	301,948	355,499	388,009	-10.94%
YoY %	28.77%	-41.12%	-12.38%	-3.56%	-15.06%	-8.38%	-	-
Horiz. %	49.85%	38.72%	65.75%	75.05%	77.82%	91.62%	100.00%	-
PBT	-20,980	-42,396	-21,278	633	19,763	27,639	43,768	-
YoY %	50.51%	-99.25%	-3,461.45%	-96.80%	-28.50%	-36.85%	-	-
Horiz. %	-47.93%	-96.87%	-48.62%	1.45%	45.15%	63.15%	100.00%	-
Tax	-732	-89	2,653	-498	-4,510	-6,390	-10,604	-35.92%
YoY %	-722.47%	-103.35%	632.73%	88.96%	29.42%	39.74%	-	-
Horiz. %	6.90%	0.84%	-25.02%	4.70%	42.53%	60.26%	100.00%	-
NP	-21,712	-42,485	-18,625	135	15,253	21,249	33,164	-
YoY %	48.89%	-128.11%	-13,896.30%	-99.11%	-28.22%	-35.93%	-	-
Horiz. %	-65.47%	-128.11%	-56.16%	0.41%	45.99%	64.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,712	-42,485	-18,625	135	15,253	21,249	33,164	-
YoY %	48.89%	-128.11%	-13,896.30%	-99.11%	-28.22%	-35.93%	-	-
Horiz. %	-65.47%	-128.11%	-56.16%	0.41%	45.99%	64.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	78.67%	22.82%	23.12%	24.23%	-
YoY %	-	-	-	244.74%	-1.30%	-4.58%	-	-
Horiz. %	-	-	-	324.68%	94.18%	95.42%	100.00%	-
Total Cost	215,153	192,705	273,758	291,055	286,695	334,250	354,845	-7.99%
YoY %	11.65%	-29.61%	-5.94%	1.52%	-14.23%	-5.80%	-	-
Horiz. %	60.63%	54.31%	77.15%	82.02%	80.79%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	564,723	598,879	687,002	777,600	771,736	771,021	761,441	-4.85%
YoY %	-5.70%	-12.83%	-11.65%	0.76%	0.09%	1.26%	-	-
Horiz. %	74.17%	78.65%	90.22%	102.12%	101.35%	101.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	564,723	598,879	687,002	777,600	771,736	771,021	761,441	-4.85%
YoY %	-5.70%	-12.83%	-11.65%	0.76%	0.09%	1.26%	-	-
Horiz. %	74.17%	78.65%	90.22%	102.12%	101.35%	101.26%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	229,470	229,349	0.75%
YoY %	0.00%	0.00%	0.00%	0.00%	4.59%	0.05%	-	-
Horiz. %	104.64%	104.64%	104.64%	104.64%	104.64%	100.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	-11.22%	-28.28%	-7.30%	0.05%	5.05%	5.98%	8.55%	-
YoY %	60.33%	-287.40%	-14,700.00%	-99.01%	-15.55%	-30.06%	-	-
Horiz. %	-131.23%	-330.76%	-85.38%	0.58%	59.06%	69.94%	100.00%	-
ROE	-3.84%	-7.09%	-2.71%	0.02%	1.98%	2.76%	4.36%	-
YoY %	45.84%	-161.62%	-13,650.00%	-98.99%	-28.26%	-36.70%	-	-
Horiz. %	-88.07%	-162.61%	-62.16%	0.46%	45.41%	63.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	84.95	65.97	111.78	121.33	131.85	154.92	169.18	-10.83%
YoY %	28.77%	-40.98%	-7.87%	-7.98%	-14.89%	-8.43%	-	-
Horiz. %	50.21%	38.99%	66.07%	71.72%	77.93%	91.57%	100.00%	-
EPS	-9.53	-18.66	-8.16	0.06	6.66	9.26	14.46	-
YoY %	48.93%	-128.68%	-13,700.00%	-99.10%	-28.08%	-35.96%	-	-
Horiz. %	-65.91%	-129.05%	-56.43%	0.41%	46.06%	64.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.48	2.63	3.01	3.24	3.37	3.36	3.32	-4.74%
YoY %	-5.70%	-12.62%	-7.10%	-3.86%	0.30%	1.20%	-	-
Horiz. %	74.70%	79.22%	90.66%	97.59%	101.51%	101.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	87.93	68.28	115.97	132.36	137.25	161.59	176.37	-10.94%
YoY %	28.78%	-41.12%	-12.38%	-3.56%	-15.06%	-8.38%	-	-
Horiz. %	49.86%	38.71%	65.75%	75.05%	77.82%	91.62%	100.00%	-
EPS	-9.87	-19.31	-8.47	0.06	6.93	9.66	15.07	-
YoY %	48.89%	-127.98%	-14,216.67%	-99.13%	-28.26%	-35.90%	-	-
Horiz. %	-65.49%	-128.14%	-56.20%	0.40%	45.99%	64.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.5669	2.7222	3.1227	3.5345	3.5079	3.5046	3.4611	-4.85%
YoY %	-5.70%	-12.83%	-11.65%	0.76%	0.09%	1.26%	-	-
Horiz. %	74.16%	78.65%	90.22%	102.12%	101.35%	101.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.68	0.69	1.19	1.85	1.98	2.15	2.40	-
P/RPS	0.80	1.05	1.06	1.52	1.50	1.39	1.42	-9.11%
YoY %	-23.81%	-0.94%	-30.26%	1.33%	7.91%	-2.11%	-	-
Horiz. %	56.34%	73.94%	74.65%	107.04%	105.63%	97.89%	100.00%	-
P/EPS	-7.13	-3.70	-14.58	3,288.89	29.73	23.22	16.60	-
YoY %	-92.70%	74.62%	-100.44%	10,962.53%	28.04%	39.88%	-	-
Horiz. %	-42.95%	-22.29%	-87.83%	19,812.59%	179.10%	139.88%	100.00%	-
EY	-14.02	-27.04	-6.86	0.03	3.36	4.31	6.02	-
YoY %	48.15%	-294.17%	-22,966.67%	-99.11%	-22.04%	-28.41%	-	-
Horiz. %	-232.89%	-449.17%	-113.95%	0.50%	55.81%	71.59%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.26	0.40	0.57	0.59	0.64	0.72	-15.06%
YoY %	3.85%	-35.00%	-29.82%	-3.39%	-7.81%	-11.11%	-	-
Horiz. %	37.50%	36.11%	55.56%	79.17%	81.94%	88.89%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	25/08/20	23/08/19	23/08/18	24/08/17	16/08/16	26/08/15	-
Price	0.725	0.59	1.15	1.75	1.97	2.16	2.20	-
P/RPS	0.85	0.89	1.03	1.44	1.49	1.39	1.30	-6.83%
YoY %	-4.49%	-13.59%	-28.47%	-3.36%	7.19%	6.92%	-	-
Horiz. %	65.38%	68.46%	79.23%	110.77%	114.62%	106.92%	100.00%	-
P/EPS	-7.60	-3.16	-14.09	3,111.11	29.58	23.33	15.21	-
YoY %	-140.51%	77.57%	-100.45%	10,417.61%	26.79%	53.39%	-	-
Horiz. %	-49.97%	-20.78%	-92.64%	20,454.37%	194.48%	153.39%	100.00%	-
EY	-13.15	-31.62	-7.10	0.03	3.38	4.29	6.57	-
YoY %	58.41%	-345.35%	-23,766.67%	-99.11%	-21.21%	-34.70%	-	-
Horiz. %	-200.15%	-481.28%	-108.07%	0.46%	51.45%	65.30%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.29	0.22	0.38	0.54	0.58	0.64	0.66	-12.79%
YoY %	31.82%	-42.11%	-29.63%	-6.90%	-9.38%	-3.03%	-	-
Horiz. %	43.94%	33.33%	57.58%	81.82%	87.88%	96.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos