[REVENUE] YoY Quarter Result on 30-Sep-2018 [#1]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 12.3%
YoY--%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 18,838 19,559 16,656 14,836 0 -
PBT 5,311 3,398 3,889 3,212 0 -
Tax -1,297 -861 -732 -935 0 -
NP 4,014 2,537 3,157 2,277 0 -
-
NP to SH 3,461 2,109 2,965 1,926 0 -
-
Tax Rate 24.42% 25.34% 18.82% 29.11% - -
Total Cost 14,824 17,022 13,499 12,559 0 -
-
Net Worth 160,677 74,654 60,375 44,569 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 160,677 74,654 60,375 44,569 0 -
NOSH 463,550 394,811 232,978 222,848 0 -
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.31% 12.97% 18.95% 15.35% 0.00% -
ROE 2.15% 2.82% 4.91% 4.32% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.10 4.98 7.17 6.66 0.00 -
EPS 0.75 0.54 1.28 0.86 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.19 0.26 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 222,848
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.11 3.23 2.75 2.45 0.00 -
EPS 0.57 0.35 0.49 0.32 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2655 0.1234 0.0998 0.0737 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 1.86 1.18 1.48 1.18 0.00 -
P/RPS 45.33 23.71 20.63 17.72 0.00 -
P/EPS 246.72 219.84 115.91 136.53 0.00 -
EY 0.41 0.45 0.86 0.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 6.21 5.69 5.90 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/21 26/11/20 21/11/19 22/11/18 - -
Price 1.59 1.26 1.76 1.52 0.00 -
P/RPS 38.75 25.31 24.54 22.83 0.00 -
P/EPS 210.90 234.75 137.84 175.87 0.00 -
EY 0.47 0.43 0.73 0.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.54 6.63 6.77 7.60 0.00 -

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

Post a Comment