[WONG] YoY Cumulative Quarter Result on 30-Apr-2019 [#2]

Announcement Date
19-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
30-Apr-2019 [#2]
Profit Trend
QoQ- 84.72%
YoY- -86.05%
Quarter Report
View:
Show?
Cumulative Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 34,824 47,696 26,827 25,855 26,087 18,067 16,527 13.21%
PBT -734 6,485 695 1,095 5,994 607 769 -
Tax -217 -1,941 -144 -253 75 -27 0 -
NP -951 4,544 551 842 6,069 580 769 -
-
NP to SH -949 4,547 554 846 6,065 559 763 -
-
Tax Rate - 29.93% 20.72% 23.11% -1.25% 4.45% 0.00% -
Total Cost 35,775 43,152 26,276 25,013 20,018 17,487 15,758 14.63%
-
Net Worth 77,647 72,889 67,456 64,895 65,909 54,009 54,237 6.15%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - 523 915 - - -
Div Payout % - - - 61.86% 15.09% - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 77,647 72,889 67,456 64,895 65,909 54,009 54,237 6.15%
NOSH 252,141 114,610 114,610 114,610 91,688 91,688 91,927 18.30%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin -2.73% 9.53% 2.05% 3.26% 23.26% 3.21% 4.65% -
ROE -1.22% 6.24% 0.82% 1.30% 9.20% 1.04% 1.41% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 14.35 43.19 23.86 24.70 28.50 19.74 17.98 -3.68%
EPS -0.39 4.12 0.49 0.81 6.63 0.61 0.83 -
DPS 0.00 0.00 0.00 0.50 1.00 0.00 0.00 -
NAPS 0.32 0.66 0.60 0.62 0.72 0.59 0.59 -9.68%
Adjusted Per Share Value based on latest NOSH - 114,610
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 13.97 19.13 10.76 10.37 10.46 7.25 6.63 13.21%
EPS -0.38 1.82 0.22 0.34 2.43 0.22 0.31 -
DPS 0.00 0.00 0.00 0.21 0.37 0.00 0.00 -
NAPS 0.3114 0.2923 0.2705 0.2602 0.2643 0.2166 0.2175 6.16%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.555 0.865 0.405 0.48 1.02 0.805 0.52 -
P/RPS 3.87 2.00 1.70 1.94 3.58 4.08 2.89 4.98%
P/EPS -141.91 21.01 82.19 59.39 15.40 131.83 62.65 -
EY -0.70 4.76 1.22 1.68 6.50 0.76 1.60 -
DY 0.00 0.00 0.00 1.04 0.98 0.00 0.00 -
P/NAPS 1.73 1.31 0.67 0.77 1.42 1.36 0.88 11.91%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 16/06/22 28/06/21 18/06/20 19/06/19 26/06/18 15/06/17 15/06/16 -
Price 0.37 1.13 0.40 0.475 0.88 0.75 0.595 -
P/RPS 2.58 2.62 1.68 1.92 3.09 3.80 3.31 -4.06%
P/EPS -94.61 27.45 81.18 58.77 13.28 122.82 71.69 -
EY -1.06 3.64 1.23 1.70 7.53 0.81 1.39 -
DY 0.00 0.00 0.00 1.05 1.14 0.00 0.00 -
P/NAPS 1.16 1.71 0.67 0.77 1.22 1.27 1.01 2.33%

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