[MYNEWS] YoY Quarter Result on 31-Jul-2019 [#3]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2019
Quarter
31-Jul-2019 [#3]
Profit Trend
QoQ- -6.33%
YoY- 2.52%
Quarter Report
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 170,200 93,887 110,095 131,679 97,882 81,708 65,115 17.35%
PBT -2,338 -16,299 -7,814 8,472 8,321 7,999 5,023 -
Tax -60 -413 482 -2,604 -1,056 -1,824 -968 -37.07%
NP -2,398 -16,712 -7,332 5,868 7,265 6,175 4,055 -
-
NP to SH -1,454 -14,917 -6,087 7,448 7,265 6,175 4,055 -
-
Tax Rate - - - 30.74% 12.69% 22.80% 19.27% -
Total Cost 172,598 110,599 117,427 125,811 90,617 75,533 61,060 18.89%
-
Net Worth 225,110 245,575 293,326 300,147 279,683 170,665 148,580 7.16%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 225,110 245,575 293,326 300,147 279,683 170,665 148,580 7.16%
NOSH 682,154 682,154 682,154 682,154 682,154 310,301 309,541 14.06%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin -1.41% -17.80% -6.66% 4.46% 7.42% 7.56% 6.23% -
ROE -0.65% -6.07% -2.08% 2.48% 2.60% 3.62% 2.73% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 24.95 13.76 16.14 19.30 14.35 26.33 21.04 2.88%
EPS -0.21 -2.19 -0.89 1.09 1.06 1.99 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.43 0.44 0.41 0.55 0.48 -6.05%
Adjusted Per Share Value based on latest NOSH - 682,154
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 22.68 12.51 14.67 17.55 13.04 10.89 8.68 17.35%
EPS -0.19 -1.99 -0.81 0.99 0.97 0.82 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.3273 0.3909 0.40 0.3727 0.2274 0.198 7.16%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.385 0.855 0.68 1.45 1.52 2.60 1.46 -
P/RPS 1.54 6.21 4.21 7.51 10.59 9.87 6.94 -22.18%
P/EPS -180.63 -39.10 -76.21 132.80 142.72 130.65 111.45 -
EY -0.55 -2.56 -1.31 0.75 0.70 0.77 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 2.38 1.58 3.30 3.71 4.73 3.04 -14.70%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 27/09/22 27/09/21 29/09/20 26/09/19 24/09/18 25/09/17 27/09/16 -
Price 0.41 0.905 0.62 1.35 1.41 2.20 1.88 -
P/RPS 1.64 6.58 3.84 6.99 9.83 8.35 8.94 -24.61%
P/EPS -192.35 -41.39 -69.48 123.64 132.39 110.55 143.51 -
EY -0.52 -2.42 -1.44 0.81 0.76 0.90 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.51 1.44 3.07 3.44 4.00 3.92 -17.44%

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