[VARIA] YoY TTM Result on 31-Mar-2018 [#4]

Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -276.04%
YoY- -723.18%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
Revenue 60,509 72,079 54,615 24,560 87,497 51,827 122,054 -9.32%
PBT 3,261 4,590 -4,331 -10,402 2,695 2,267 5,661 -7.40%
Tax -224 -1,205 -325 125 -1,010 -1,063 -1,762 -25.00%
NP 3,037 3,385 -4,656 -10,277 1,685 1,204 3,899 -3.42%
-
NP to SH 3,051 2,843 -5,013 -10,108 1,622 914 3,792 -2.98%
-
Tax Rate 6.87% 26.25% - - 37.48% 46.89% 31.13% -
Total Cost 57,472 68,694 59,271 34,837 85,812 50,623 118,155 -9.56%
-
Net Worth 50,250 48,910 45,560 50,919 60,970 58,959 55,609 -1.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
Net Worth 50,250 48,910 45,560 50,919 60,970 58,959 55,609 -1.40%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
NP Margin 5.02% 4.70% -8.53% -41.84% 1.93% 2.32% 3.19% -
ROE 6.07% 5.81% -11.00% -19.85% 2.66% 1.55% 6.82% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
RPS 90.31 107.58 81.51 36.66 130.59 77.35 182.17 -9.32%
EPS 4.55 4.24 -7.48 -15.09 2.42 1.36 5.66 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.68 0.76 0.91 0.88 0.83 -1.40%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
RPS 13.99 16.67 12.63 5.68 20.23 11.98 28.22 -9.32%
EPS 0.71 0.66 -1.16 -2.34 0.38 0.21 0.88 -2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1131 0.1053 0.1177 0.141 0.1363 0.1286 -1.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/01/14 -
Price 0.00 0.81 1.53 0.285 0.32 0.375 0.385 -
P/RPS 0.00 0.75 1.88 0.78 0.25 0.48 0.21 -
P/EPS 0.00 19.09 -20.45 -1.89 13.22 27.49 6.80 -
EY 0.00 5.24 -4.89 -52.94 7.57 3.64 14.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.11 2.25 0.38 0.35 0.43 0.46 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 CAGR
Date 27/05/21 24/06/20 28/05/19 22/05/18 24/05/17 26/05/16 20/03/14 -
Price 0.92 0.81 1.03 0.27 0.355 0.315 0.56 -
P/RPS 1.02 0.75 1.26 0.74 0.27 0.41 0.31 18.07%
P/EPS 20.20 19.09 -13.77 -1.79 14.66 23.09 9.89 10.47%
EY 4.95 5.24 -7.26 -55.88 6.82 4.33 10.11 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.51 0.36 0.39 0.36 0.67 8.84%

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