[WONG] YoY Quarter Result on 31-Jul-2018 [#3]

Announcement Date
20-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jul-2018 [#3]
Profit Trend
QoQ- -4.71%
YoY- -47.67%
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 15,603 19,348 16,266 18,401 11,863 8,789 7,045 14.15%
PBT 3,990 3,129 1,469 1,427 3,070 81 -381 -
Tax -1,160 -900 -396 169 -10 0 1 -
NP 2,830 2,229 1,073 1,596 3,060 81 -380 -
-
NP to SH 2,831 2,231 1,075 1,597 3,052 82 -385 -
-
Tax Rate 29.07% 28.76% 26.96% -11.84% 0.33% 0.00% - -
Total Cost 12,773 17,119 15,193 16,805 8,803 8,708 7,425 9.45%
-
Net Worth 76,052 70,585 62,356 64,040 57,670 53,755 54,083 5.84%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - 840 - - - - - -
Div Payout % - 37.66% - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 76,052 70,585 62,356 64,040 57,670 53,755 54,083 5.84%
NOSH 114,610 114,610 114,610 91,688 91,688 91,111 91,666 3.78%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 18.14% 11.52% 6.60% 8.67% 25.79% 0.92% -5.39% -
ROE 3.72% 3.16% 1.72% 2.49% 5.29% 0.15% -0.71% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 14.16 17.27 15.13 20.11 12.96 9.65 7.69 10.70%
EPS 2.57 1.99 1.00 1.75 3.33 0.09 -0.42 -
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.63 0.58 0.70 0.63 0.59 0.59 2.64%
Adjusted Per Share Value based on latest NOSH - 91,688
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 6.19 7.67 6.45 7.30 4.70 3.49 2.79 14.19%
EPS 1.12 0.88 0.43 0.63 1.21 0.03 -0.15 -
DPS 0.00 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.2799 0.2473 0.254 0.2287 0.2132 0.2145 5.83%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 1.23 0.57 0.49 0.875 0.73 0.59 0.58 -
P/RPS 8.69 3.30 3.24 4.35 5.63 6.12 7.55 2.36%
P/EPS 47.89 28.63 49.01 50.13 21.90 655.56 -138.10 -
EY 2.09 3.49 2.04 1.99 4.57 0.15 -0.72 -
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.90 0.84 1.25 1.16 1.00 0.98 10.44%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 10/09/21 17/09/20 19/09/19 20/09/18 27/09/17 28/09/16 15/09/15 -
Price 2.16 0.83 0.455 0.94 0.775 0.71 0.58 -
P/RPS 15.26 4.81 3.01 4.67 5.98 7.36 7.55 12.43%
P/EPS 84.10 41.68 45.50 53.85 23.25 788.89 -138.10 -
EY 1.19 2.40 2.20 1.86 4.30 0.13 -0.72 -
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.32 0.78 1.34 1.23 1.20 0.98 21.33%

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