[CVIEW] QoQ Quarter Result on 2019-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 26,364 36,202 42,078 33,706 54,768 141,796 43,257 -28.14% QoQ % -27.18% -13.96% 24.84% -38.46% -61.38% 227.80% - Horiz. % 60.95% 83.69% 97.27% 77.92% 126.61% 327.80% 100.00%
PBT 4,769 9,015 8,381 6,293 10,403 65,151 14,945 -53.34% QoQ % -47.10% 7.56% 33.18% -39.51% -84.03% 335.94% - Horiz. % 31.91% 60.32% 56.08% 42.11% 69.61% 435.94% 100.00%
Tax -1,555 -2,690 -2,507 -1,583 -2,289 -13,117 -3,643 -43.34% QoQ % 42.19% -7.30% -58.37% 30.84% 82.55% -260.06% - Horiz. % 42.68% 73.84% 68.82% 43.45% 62.83% 360.06% 100.00%
NP 3,214 6,325 5,874 4,710 8,114 52,034 11,302 -56.79% QoQ % -49.19% 7.68% 24.71% -41.95% -84.41% 360.40% - Horiz. % 28.44% 55.96% 51.97% 41.67% 71.79% 460.40% 100.00%
NP to SH 3,214 6,325 5,874 4,710 8,114 52,034 11,302 -56.79% QoQ % -49.19% 7.68% 24.71% -41.95% -84.41% 360.40% - Horiz. % 28.44% 55.96% 51.97% 41.67% 71.79% 460.40% 100.00%
Tax Rate 32.61 % 29.84 % 29.91 % 25.15 % 22.00 % 20.13 % 24.38 % 21.42% QoQ % 9.28% -0.23% 18.93% 14.32% 9.29% -17.43% - Horiz. % 133.76% 122.40% 122.68% 103.16% 90.24% 82.57% 100.00%
Total Cost 23,150 29,877 36,204 28,996 46,654 89,762 31,955 -19.35% QoQ % -22.52% -17.48% 24.86% -37.85% -48.02% 180.90% - Horiz. % 72.45% 93.50% 113.30% 90.74% 146.00% 280.90% 100.00%
Net Worth 409,999 405,999 403,000 397,000 393,000 390,000 343,000 12.64% QoQ % 0.99% 0.74% 1.51% 1.02% 0.77% 13.70% - Horiz. % 119.53% 118.37% 117.49% 115.74% 114.58% 113.70% 100.00%
Dividend 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - 5,000 3,000 - - - 5,000 - QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 60.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 79.05 % 51.07 % - % - % - % 44.24 % - QoQ % 0.00% 54.79% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 178.68% 115.44% 0.00% 0.00% 0.00% 100.00%
Equity 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 409,999 405,999 403,000 397,000 393,000 390,000 343,000 12.64% QoQ % 0.99% 0.74% 1.51% 1.02% 0.77% 13.70% - Horiz. % 119.53% 118.37% 117.49% 115.74% 114.58% 113.70% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 12.19 % 17.47 % 13.96 % 13.97 % 14.82 % 36.70 % 26.13 % -39.88% QoQ % -30.22% 25.14% -0.07% -5.74% -59.62% 40.45% - Horiz. % 46.65% 66.86% 53.43% 53.46% 56.72% 140.45% 100.00%
ROE 0.78 % 1.56 % 1.46 % 1.19 % 2.06 % 13.34 % 3.30 % -61.81% QoQ % -50.00% 6.85% 22.69% -42.23% -84.56% 304.24% - Horiz. % 23.64% 47.27% 44.24% 36.06% 62.42% 404.24% 100.00%
Per Share 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 26.36 36.20 42.08 33.71 54.77 141.80 43.26 -28.15% QoQ % -27.18% -13.97% 24.83% -38.45% -61.38% 227.79% - Horiz. % 60.93% 83.68% 97.27% 77.92% 126.61% 327.79% 100.00%
EPS 3.21 6.33 5.87 4.71 8.11 52.03 11.30 -56.82% QoQ % -49.29% 7.84% 24.63% -41.92% -84.41% 360.44% - Horiz. % 28.41% 56.02% 51.95% 41.68% 71.77% 460.44% 100.00%
DPS 0.00 5.00 3.00 0.00 0.00 0.00 5.00 - QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 60.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.1000 4.0600 4.0300 3.9700 3.9300 3.9000 3.4300 12.64% QoQ % 0.99% 0.74% 1.51% 1.02% 0.77% 13.70% - Horiz. % 119.53% 118.37% 117.49% 115.74% 114.58% 113.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 26.36 36.20 42.08 33.71 54.77 141.80 43.26 -28.15% QoQ % -27.18% -13.97% 24.83% -38.45% -61.38% 227.79% - Horiz. % 60.93% 83.68% 97.27% 77.92% 126.61% 327.79% 100.00%
EPS 3.21 6.33 5.87 4.71 8.11 52.03 11.30 -56.82% QoQ % -49.29% 7.84% 24.63% -41.92% -84.41% 360.44% - Horiz. % 28.41% 56.02% 51.95% 41.68% 71.77% 460.44% 100.00%
DPS 0.00 5.00 3.00 0.00 0.00 0.00 5.00 - QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 60.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.1000 4.0600 4.0300 3.9700 3.9300 3.9000 3.4300 12.64% QoQ % 0.99% 0.74% 1.51% 1.02% 0.77% 13.70% - Horiz. % 119.53% 118.37% 117.49% 115.74% 114.58% 113.70% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 1.4200 1.2500 1.3800 1.3600 1.4900 1.3300 1.4000 -
P/RPS 5.39 3.45 3.28 4.03 2.72 0.94 3.24 40.44% QoQ % 56.23% 5.18% -18.61% 48.16% 189.36% -70.99% - Horiz. % 166.36% 106.48% 101.23% 124.38% 83.95% 29.01% 100.00%
P/EPS 44.18 19.76 23.49 28.87 18.36 2.56 12.39 133.58% QoQ % 123.58% -15.88% -18.64% 57.24% 617.19% -79.34% - Horiz. % 356.58% 159.48% 189.59% 233.01% 148.18% 20.66% 100.00%
EY 2.26 5.06 4.26 3.46 5.45 39.12 8.07 -57.23% QoQ % -55.34% 18.78% 23.12% -36.51% -86.07% 384.76% - Horiz. % 28.00% 62.70% 52.79% 42.87% 67.53% 484.76% 100.00%
DY 0.00 4.00 2.17 0.00 0.00 0.00 3.57 - QoQ % 0.00% 84.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 112.04% 60.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.31 0.34 0.34 0.38 0.34 0.41 -10.02% QoQ % 12.90% -8.82% 0.00% -10.53% 11.76% -17.07% - Horiz. % 85.37% 75.61% 82.93% 82.93% 92.68% 82.93% 100.00%
Price Multiplier on Announcement Date 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 10/06/20 21/01/20 25/10/19 25/07/19 25/04/19 22/01/19 26/10/18 -
Price 0.9800 1.4000 1.2500 1.4700 1.4000 1.5900 1.2000 -
P/RPS 3.72 3.87 2.97 4.36 2.56 1.12 2.77 21.75% QoQ % -3.88% 30.30% -31.88% 70.31% 128.57% -59.57% - Horiz. % 134.30% 139.71% 107.22% 157.40% 92.42% 40.43% 100.00%
P/EPS 30.49 22.13 21.28 31.21 17.25 3.06 10.62 102.13% QoQ % 37.78% 3.99% -31.82% 80.93% 463.73% -71.19% - Horiz. % 287.10% 208.38% 200.38% 293.88% 162.43% 28.81% 100.00%
EY 3.28 4.52 4.70 3.20 5.80 32.73 9.42 -50.54% QoQ % -27.43% -3.83% 46.87% -44.83% -82.28% 247.45% - Horiz. % 34.82% 47.98% 49.89% 33.97% 61.57% 347.45% 100.00%
DY 0.00 3.57 2.40 0.00 0.00 0.00 4.17 - QoQ % 0.00% 48.75% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.61% 57.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.24 0.34 0.31 0.37 0.36 0.41 0.35 -22.26% QoQ % -29.41% 9.68% -16.22% 2.78% -12.20% 17.14% - Horiz. % 68.57% 97.14% 88.57% 105.71% 102.86% 117.14% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2019 Qtr 2.pdf 
