[SOLID] QoQ Quarter Result on 2019-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 63,493 72,025 65,057 59,301 42,163 35,862 29,493 66.49% QoQ % -11.85% 10.71% 9.71% 40.65% 17.57% 21.59% - Horiz. % 215.28% 244.21% 220.58% 201.07% 142.96% 121.59% 100.00%
PBT 691 517 1,271 741 433 934 339 60.55% QoQ % 33.66% -59.32% 71.52% 71.13% -53.64% 175.52% - Horiz. % 203.83% 152.51% 374.93% 218.58% 127.73% 275.52% 100.00%
Tax -164 -204 -85 -214 -152 -219 -203 -13.22% QoQ % 19.61% -140.00% 60.28% -40.79% 30.59% -7.88% - Horiz. % 80.79% 100.49% 41.87% 105.42% 74.88% 107.88% 100.00%
NP 527 313 1,186 527 281 715 136 146.10% QoQ % 68.37% -73.61% 125.05% 87.54% -60.70% 425.74% - Horiz. % 387.50% 230.15% 872.06% 387.50% 206.62% 525.74% 100.00%
NP to SH 500 112 975 421 281 715 136 137.64% QoQ % 346.43% -88.51% 131.59% 49.82% -60.70% 425.74% - Horiz. % 367.65% 82.35% 716.91% 309.56% 206.62% 525.74% 100.00%
Tax Rate 23.73 % 39.46 % 6.69 % 28.88 % 35.10 % 23.45 % 59.88 % -45.96% QoQ % -39.86% 489.84% -76.84% -17.72% 49.68% -60.84% - Horiz. % 39.63% 65.90% 11.17% 48.23% 58.62% 39.16% 100.00%
Total Cost 62,966 71,712 63,871 58,774 41,882 35,147 29,357 66.08% QoQ % -12.20% 12.28% 8.67% 40.33% 19.16% 19.72% - Horiz. % 214.48% 244.28% 217.57% 200.20% 142.66% 119.72% 100.00%
Net Worth 149,009 141,166 141,190 141,116 141,141 141,091 140,880 3.80% QoQ % 5.56% -0.02% 0.05% -0.02% 0.04% 0.15% - Horiz. % 105.77% 100.20% 100.22% 100.17% 100.19% 100.15% 100.00%
Dividend 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 149,009 141,166 141,190 141,116 141,141 141,091 140,880 3.80% QoQ % 5.56% -0.02% 0.05% -0.02% 0.04% 0.15% - Horiz. % 105.77% 100.20% 100.22% 100.17% 100.19% 100.15% 100.00%
NOSH 392,130 392,130 392,197 391,989 392,060 391,919 391,336 0.13% QoQ % 0.00% -0.02% 0.05% -0.02% 0.04% 0.15% - Horiz. % 100.20% 100.20% 100.22% 100.17% 100.19% 100.15% 100.00%
Ratio Analysis 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 0.83 % 0.43 % 1.82 % 0.89 % 0.67 % 1.99 % 0.46 % 48.05% QoQ % 93.02% -76.37% 104.49% 32.84% -66.33% 332.61% - Horiz. % 180.43% 93.48% 395.65% 193.48% 145.65% 432.61% 100.00%
ROE 0.34 % 0.08 % 0.69 % 0.30 % 0.20 % 0.51 % 0.10 % 125.61% QoQ % 325.00% -88.41% 130.00% 50.00% -60.78% 410.00% - Horiz. % 340.00% 80.00% 690.00% 300.00% 200.00% 510.00% 100.00%
Per Share 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 16.19 18.37 16.59 15.13 10.75 9.15 7.54 66.21% QoQ % -11.87% 10.73% 9.65% 40.74% 17.49% 21.35% - Horiz. % 214.72% 243.63% 220.03% 200.66% 142.57% 121.35% 100.00%
EPS 0.13 0.08 0.25 0.11 0.05 0.18 0.03 165.09% QoQ % 62.50% -68.00% 127.27% 120.00% -72.22% 500.00% - Horiz. % 433.33% 266.67% 833.33% 366.67% 166.67% 600.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3800 0.3600 0.3600 0.3600 0.3600 0.3600 0.3600 3.66% QoQ % 5.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.56% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 12.22 13.87 12.53 11.42 8.12 6.90 5.68 66.42% QoQ % -11.90% 10.69% 9.72% 40.64% 17.68% 21.48% - Horiz. % 215.14% 244.19% 220.60% 201.06% 142.96% 121.48% 100.00%
EPS 0.10 0.02 0.19 0.08 0.05 0.14 0.03 122.66% QoQ % 400.00% -89.47% 137.50% 60.00% -64.29% 366.67% - Horiz. % 333.33% 66.67% 633.33% 266.67% 166.67% 466.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2869 0.2718 0.2718 0.2717 0.2718 0.2717 0.2713 3.79% QoQ % 5.56% 0.00% 0.04% -0.04% 0.04% 0.15% - Horiz. % 105.75% 100.18% 100.18% 100.15% 100.18% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.2600 0.2650 0.2850 0.2900 0.3100 0.3000 0.3150 -
P/RPS 1.61 1.44 1.72 1.92 2.88 3.28 4.18 -46.97% QoQ % 11.81% -16.28% -10.42% -33.33% -12.20% -21.53% - Horiz. % 38.52% 34.45% 41.15% 45.93% 68.90% 78.47% 100.00%
P/EPS 203.91 927.81 114.64 270.02 432.52 164.44 906.40 -62.91% QoQ % -78.02% 709.32% -57.54% -37.57% 163.03% -81.86% - Horiz. % 22.50% 102.36% 12.65% 29.79% 47.72% 18.14% 100.00%
EY 0.49 0.11 0.87 0.37 0.23 0.61 0.11 169.99% QoQ % 345.45% -87.36% 135.14% 60.87% -62.30% 454.55% - Horiz. % 445.45% 100.00% 790.91% 336.36% 209.09% 554.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.68 0.74 0.79 0.81 0.86 0.83 0.87 -15.11% QoQ % -8.11% -6.33% -2.47% -5.81% 3.61% -4.60% - Horiz. % 78.16% 85.06% 90.80% 93.10% 98.85% 95.40% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 30/04/20 30/12/19 26/09/19 27/06/19 21/03/19 27/12/18 27/09/18 -
Price 0.3050 0.2750 0.2550 0.3000 0.2900 0.2950 0.3150 -
P/RPS 1.88 1.50 1.54 1.98 2.70 3.22 4.18 -41.21% QoQ % 25.33% -2.60% -22.22% -26.67% -16.15% -22.97% - Horiz. % 44.98% 35.89% 36.84% 47.37% 64.59% 77.03% 100.00%
P/EPS 239.20 962.82 102.57 279.33 404.62 161.70 906.40 -58.76% QoQ % -75.16% 838.70% -63.28% -30.96% 150.23% -82.16% - Horiz. % 26.39% 106.22% 11.32% 30.82% 44.64% 17.84% 100.00%
EY 0.42 0.10 0.97 0.36 0.25 0.62 0.11 143.69% QoQ % 320.00% -89.69% 169.44% 44.00% -59.68% 463.64% - Horiz. % 381.82% 90.91% 881.82% 327.27% 227.27% 563.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.80 0.76 0.71 0.83 0.81 0.82 0.87 -5.42% QoQ % 5.26% 7.04% -14.46% 2.47% -1.22% -5.75% - Horiz. % 91.95% 87.36% 81.61% 95.40% 93.10% 94.25% 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
Solid - Q4 FYE 2019.pdf 
