[SOLID] QoQ Quarter Result on 2018-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 35,862 29,493 30,482 35,853 30,614 32,466 32,165 7.50% QoQ % 21.59% -3.24% -14.98% 17.11% -5.70% 0.94% - Horiz. % 111.49% 91.69% 94.77% 111.47% 95.18% 100.94% 100.00%
PBT 934 339 413 2,187 920 966 2,715 -50.81% QoQ % 175.52% -17.92% -81.12% 137.72% -4.76% -64.42% - Horiz. % 34.40% 12.49% 15.21% 80.55% 33.89% 35.58% 100.00%
Tax -219 -203 -360 -758 -350 -346 -930 -61.77% QoQ % -7.88% 43.61% 52.51% -116.57% -1.16% 62.80% - Horiz. % 23.55% 21.83% 38.71% 81.51% 37.63% 37.20% 100.00%
NP 715 136 53 1,429 570 620 1,785 -45.57% QoQ % 425.74% 156.60% -96.29% 150.70% -8.06% -65.27% - Horiz. % 40.06% 7.62% 2.97% 80.06% 31.93% 34.73% 100.00%
NP to SH 715 136 46 1,431 569 615 1,782 -45.51% QoQ % 425.74% 195.65% -96.79% 151.49% -7.48% -65.49% - Horiz. % 40.12% 7.63% 2.58% 80.30% 31.93% 34.51% 100.00%
Tax Rate 23.45 % 59.88 % 87.17 % 34.66 % 38.04 % 35.82 % 34.25 % -22.26% QoQ % -60.84% -31.31% 151.50% -8.89% 6.20% 4.58% - Horiz. % 68.47% 174.83% 254.51% 101.20% 111.07% 104.58% 100.00%
Total Cost 35,147 29,357 30,429 34,424 30,044 31,846 30,380 10.18% QoQ % 19.72% -3.52% -11.61% 14.58% -5.66% 4.83% - Horiz. % 115.69% 96.63% 100.16% 113.31% 98.89% 104.83% 100.00%
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,229 1.37% QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.20% - Horiz. % 102.07% 101.92% 101.74% 101.71% 101.61% 99.80% 100.00%
Dividend 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - 781 - - - 832 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 93.83% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 1,698.57 % - % - % - % 46.73 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 3,634.86% 0.00% 0.00% 0.00% 100.00%
Equity 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 141,091 140,880 140,641 140,599 140,454 137,959 138,229 1.37% QoQ % 0.15% 0.17% 0.03% 0.10% 1.81% -0.20% - Horiz. % 102.07% 101.92% 101.74% 101.71% 101.61% 99.80% 100.00%
NOSH 391,919 391,336 390,670 390,554 167,208 166,216 166,542 76.65% QoQ % 0.15% 0.17% 0.03% 133.57% 0.60% -0.20% - Horiz. % 235.33% 234.98% 234.58% 234.51% 100.40% 99.80% 100.00%
Ratio Analysis 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.99 % 0.46 % 0.17 % 3.99 % 1.86 % 1.91 % 5.55 % -49.43% QoQ % 332.61% 170.59% -95.74% 114.52% -2.62% -65.59% - Horiz. % 35.86% 8.29% 3.06% 71.89% 33.51% 34.41% 100.00%
ROE 0.51 % 0.10 % 0.03 % 1.02 % 0.41 % 0.45 % 1.29 % -46.04% QoQ % 410.00% 233.33% -97.06% 148.78% -8.89% -65.12% - Horiz. % 39.53% 7.75% 2.33% 79.07% 31.78% 34.88% 100.00%
Per Share 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 9.15 7.54 7.80 9.18 18.31 19.53 19.31 -39.14% QoQ % 21.35% -3.33% -15.03% -49.86% -6.25% 1.14% - Horiz. % 47.38% 39.05% 40.39% 47.54% 94.82% 101.14% 100.00%
EPS 0.18 0.03 0.01 0.37 0.34 0.37 1.07 -69.43% QoQ % 500.00% 200.00% -97.30% 8.82% -8.11% -65.42% - Horiz. % 16.82% 2.80% 0.93% 34.58% 31.78% 34.58% 100.00%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 40.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3600 0.3600 0.3600 0.8400 0.8300 0.8300 -42.61% QoQ % 0.00% 0.00% 0.00% -57.14% 1.20% 0.00% - Horiz. % 43.37% 43.37% 43.37% 43.37% 101.20% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 6.90 5.68 5.87 6.90 5.89 6.25 6.19 7.49% QoQ % 21.48% -3.24% -14.93% 17.15% -5.76% 0.97% - Horiz. % 111.47% 91.76% 94.83% 111.47% 95.15% 100.97% 100.00%
EPS 0.14 0.03 0.01 0.28 0.11 0.12 0.34 -44.56% QoQ % 366.67% 200.00% -96.43% 154.55% -8.33% -64.71% - Horiz. % 41.18% 8.82% 2.94% 82.35% 32.35% 35.29% 100.00%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.16 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 93.75% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2717 0.2713 0.2708 0.2707 0.2704 0.2656 0.2661 1.39% QoQ % 0.15% 0.18% 0.04% 0.11% 1.81% -0.19% - Horiz. % 102.10% 101.95% 101.77% 101.73% 101.62% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3000 0.3150 0.3500 0.3300 0.9950 1.2600 1.2300 -
P/RPS 3.28 4.18 4.49 3.59 5.43 6.45 6.37 -35.68% QoQ % -21.53% -6.90% 25.07% -33.89% -15.81% 1.26% - Horiz. % 51.49% 65.62% 70.49% 56.36% 85.24% 101.26% 100.00%
P/EPS 164.44 906.40 2,972.49 90.06 292.39 340.54 114.95 26.88% QoQ % -81.86% -69.51% 3,200.57% -69.20% -14.14% 196.25% - Horiz. % 143.05% 788.52% 2,585.90% 78.35% 254.36% 296.25% 100.00%
EY 0.61 0.11 0.03 1.11 0.34 0.29 0.87 -21.03% QoQ % 454.55% 266.67% -97.30% 226.47% 17.24% -66.67% - Horiz. % 70.11% 12.64% 3.45% 127.59% 39.08% 33.33% 100.00%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.41 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 139.02% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.87 0.97 0.92 1.18 1.52 1.48 -31.92% QoQ % -4.60% -10.31% 5.43% -22.03% -22.37% 2.70% - Horiz. % 56.08% 58.78% 65.54% 62.16% 79.73% 102.70% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/09/18 27/06/18 20/03/18 27/12/17 27/09/17 30/06/17 -
Price 0.2950 0.3150 0.3500 0.3450 0.3450 1.0300 1.3100 -
P/RPS 3.22 4.18 4.49 3.76 1.88 5.27 6.78 -39.05% QoQ % -22.97% -6.90% 19.41% 100.00% -64.33% -22.27% - Horiz. % 47.49% 61.65% 66.22% 55.46% 27.73% 77.73% 100.00%
P/EPS 161.70 906.40 2,972.49 94.16 101.38 278.38 122.43 20.32% QoQ % -82.16% -69.51% 3,056.85% -7.12% -63.58% 127.38% - Horiz. % 132.08% 740.34% 2,427.91% 76.91% 82.81% 227.38% 100.00%
EY 0.62 0.11 0.03 1.06 0.99 0.36 0.82 -16.96% QoQ % 463.64% 266.67% -97.17% 7.07% 175.00% -56.10% - Horiz. % 75.61% 13.41% 3.66% 129.27% 120.73% 43.90% 100.00%
DY 0.00 0.00 0.57 0.00 0.00 0.00 0.38 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.87 0.97 0.96 0.41 1.24 1.58 -35.34% QoQ % -5.75% -10.31% 1.04% 134.15% -66.94% -21.52% - Horiz. % 51.90% 55.06% 61.39% 60.76% 25.95% 78.48% 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 -Q3 FYE 2018.pdf 
