[SIGN] YoY Quarter Result on 31-Dec-2018 [#2]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -61.5%
YoY- -87.49%
View:
Show?
Quarter Result
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 177,558 90,113 35,915 40,974 55,450 40,657 54,969 16.91%
PBT 31,320 19,510 2,542 1,442 5,842 4,634 7,783 20.39%
Tax -5,274 -2,175 -687 -637 -1,519 -1,189 -1,867 14.84%
NP 26,046 17,335 1,855 805 4,323 3,445 5,916 21.84%
-
NP to SH 20,657 15,627 1,936 499 3,989 3,358 5,649 18.86%
-
Tax Rate 16.84% 11.15% 27.03% 44.17% 26.00% 25.66% 23.99% -
Total Cost 151,512 72,778 34,060 40,169 51,127 37,212 49,053 16.22%
-
Net Worth 453,089 218,040 170,382 171,902 171,822 162,149 146,633 16.22%
Dividend
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 453,089 218,040 170,382 171,902 171,822 162,149 146,633 16.22%
NOSH 645,497 295,248 240,304 240,304 240,304 240,304 120,191 25.11%
Ratio Analysis
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.67% 19.24% 5.16% 1.96% 7.80% 8.47% 10.76% -
ROE 4.56% 7.17% 1.14% 0.29% 2.32% 2.07% 3.85% -
Per Share
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.22 32.65 16.02 18.12 24.20 17.30 45.73 -6.23%
EPS 3.30 5.70 0.90 0.20 1.70 1.40 4.70 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.79 0.76 0.76 0.75 0.69 1.22 -6.78%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.51 13.96 5.56 6.35 8.59 6.30 8.52 16.91%
EPS 3.20 2.42 0.30 0.08 0.62 0.52 0.88 18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7019 0.3378 0.264 0.2663 0.2662 0.2512 0.2272 16.22%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.31 1.27 0.45 0.335 0.705 0.795 1.84 -
P/RPS 4.64 3.89 2.81 1.85 2.91 4.60 4.02 1.93%
P/EPS 39.91 22.43 52.11 151.85 40.49 55.64 39.15 0.25%
EY 2.51 4.46 1.92 0.66 2.47 1.80 2.55 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.61 0.59 0.44 0.94 1.15 1.51 2.52%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/08/23 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 22/02/16 -
Price 1.24 1.48 0.375 0.355 0.61 0.96 1.86 -
P/RPS 4.39 4.53 2.34 1.96 2.52 5.55 4.07 1.01%
P/EPS 37.78 26.14 43.42 160.92 35.03 67.18 39.57 -0.61%
EY 2.65 3.83 2.30 0.62 2.85 1.49 2.53 0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.87 0.49 0.47 0.81 1.39 1.52 1.66%

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