[REVENUE] YoY TTM Result on 31-Dec-2017 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 79,320 70,323 48,390 0 -
PBT 11,592 13,392 11,522 0 -
Tax -2,794 -1,972 -2,991 0 -
NP 8,798 11,420 8,531 0 -
-
NP to SH 7,251 10,795 7,869 0 -
-
Tax Rate 24.10% 14.73% 25.96% - -
Total Cost 70,522 58,903 39,859 0 -
-
Net Worth 78,962 67,186 46,798 0 -
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 78,962 67,186 46,798 0 -
NOSH 394,811 389,419 222,848 0 -
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.09% 16.24% 17.63% 0.00% -
ROE 9.18% 16.07% 16.81% 0.00% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.09 28.26 21.71 0.00 -
EPS 1.84 4.34 3.53 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.27 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 13.11 11.62 8.00 0.00 -
EPS 1.20 1.78 1.30 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.111 0.0773 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 31/12/20 31/12/19 31/12/18 - -
Price 1.26 1.39 1.37 0.00 -
P/RPS 6.27 4.92 6.31 0.00 -
P/EPS 68.61 32.04 38.80 0.00 -
EY 1.46 3.12 2.58 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 6.30 5.15 6.52 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 18/02/21 25/02/20 25/02/19 - -
Price 1.82 1.39 1.32 0.00 -
P/RPS 9.06 4.92 6.08 0.00 -
P/EPS 99.10 32.04 37.38 0.00 -
EY 1.01 3.12 2.68 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 9.10 5.15 6.29 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