[BIG] QoQ Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 8,597 4,438 7,682 8,967 10,764 9,945 9,967 -9.36% QoQ % 93.71% -42.23% -14.33% -16.69% 8.24% -0.22% - Horiz. % 86.25% 44.53% 77.07% 89.97% 108.00% 99.78% 100.00%
PBT 299 -1,908 -706 -135 590 -959 603 -37.27% QoQ % 115.67% -170.25% -422.96% -122.88% 161.52% -259.04% - Horiz. % 49.59% -316.42% -117.08% -22.39% 97.84% -159.04% 100.00%
Tax 0 220 222 -45 -88 -730 -24 - QoQ % 0.00% -0.90% 593.33% 48.86% 87.95% -2,941.67% - Horiz. % -0.00% -916.67% -925.00% 187.50% 366.67% 3,041.67% 100.00%
NP 299 -1,688 -484 -180 502 -1,689 579 -35.56% QoQ % 117.71% -248.76% -168.89% -135.86% 129.72% -391.71% - Horiz. % 51.64% -291.54% -83.59% -31.09% 86.70% -291.71% 100.00%
NP to SH 299 -1,688 -484 -180 502 -1,689 579 -35.56% QoQ % 117.71% -248.76% -168.89% -135.86% 129.72% -391.71% - Horiz. % 51.64% -291.54% -83.59% -31.09% 86.70% -291.71% 100.00%
Tax Rate - % - % - % - % 14.92 % - % 3.98 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 374.87% 0.00% 100.00%
Total Cost 8,298 6,126 8,166 9,147 10,262 11,634 9,388 -7.88% QoQ % 35.46% -24.98% -10.72% -10.87% -11.79% 23.92% - Horiz. % 88.39% 65.25% 86.98% 97.43% 109.31% 123.92% 100.00%
Net Worth 28,566 28,037 30,153 26,931 27,412 26,931 33,664 -10.34% QoQ % 1.89% -7.02% 11.96% -1.75% 1.79% -20.00% - Horiz. % 84.86% 83.29% 89.57% 80.00% 81.43% 80.00% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 28,566 28,037 30,153 26,931 27,412 26,931 33,664 -10.34% QoQ % 1.89% -7.02% 11.96% -1.75% 1.79% -20.00% - Horiz. % 84.86% 83.29% 89.57% 80.00% 81.43% 80.00% 100.00%
NOSH 52,901 52,901 52,901 48,092 48,092 48,092 48,092 6.54% QoQ % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% - Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.48 % -38.04 % -6.30 % -2.01 % 4.66 % -16.98 % 5.81 % -28.88% QoQ % 109.15% -503.81% -213.43% -143.13% 127.44% -392.25% - Horiz. % 59.90% -654.73% -108.43% -34.60% 80.21% -292.25% 100.00%
ROE 1.05 % -6.02 % -1.61 % -0.67 % 1.83 % -6.27 % 1.72 % -27.97% QoQ % 117.44% -273.91% -140.30% -136.61% 129.19% -464.53% - Horiz. % 61.05% -350.00% -93.60% -38.95% 106.40% -364.53% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.25 8.39 14.52 18.65 22.38 20.68 20.72 -14.92% QoQ % 93.68% -42.22% -22.14% -16.67% 8.22% -0.19% - Horiz. % 78.43% 40.49% 70.08% 90.01% 108.01% 99.81% 100.00%
EPS 0.57 -3.19 -0.91 -0.37 1.04 -3.51 1.20 -39.04% QoQ % 117.87% -250.55% -145.95% -135.58% 129.63% -392.50% - Horiz. % 47.50% -265.83% -75.83% -30.83% 86.67% -292.50% 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 0.5400 0.5300 0.5700 0.5600 0.5700 0.5600 0.7000 -15.85% QoQ % 1.89% -7.02% 1.79% -1.75% 1.79% -20.00% - Horiz. % 77.14% 75.71% 81.43% 80.00% 81.43% 80.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,481 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.54 6.99 12.10 14.13 16.96 15.67 15.70 -9.37% QoQ % 93.71% -42.23% -14.37% -16.69% 8.23% -0.19% - Horiz. % 86.24% 44.52% 77.07% 90.00% 108.03% 99.81% 100.00%
EPS 0.47 -2.66 -0.76 -0.28 0.79 -2.66 0.91 -35.55% QoQ % 117.67% -250.00% -171.43% -135.44% 129.70% -392.31% - Horiz. % 51.65% -292.31% -83.52% -30.77% 86.81% -292.31% 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 0.4500 0.4417 0.4750 0.4242 0.4318 0.4242 0.5303 -10.34% QoQ % 1.88% -7.01% 11.98% -1.76% 1.79% -20.01% - Horiz. % 84.86% 83.29% 89.57% 79.99% 81.43% 79.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.3800 0.2700 0.2000 0.3500 0.3200 0.3300 0.4250 -
P/RPS 2.34 3.22 1.38 1.88 1.43 1.60 2.05 9.20% QoQ % -27.33% 133.33% -26.60% 31.47% -10.63% -21.95% - Horiz. % 114.15% 157.07% 67.32% 91.71% 69.76% 78.05% 100.00%
P/EPS 67.23 -8.46 -21.86 -93.51 30.66 -9.40 35.30 53.47% QoQ % 894.68% 61.30% 76.62% -404.99% 426.17% -126.63% - Horiz. % 190.45% -23.97% -61.93% -264.90% 86.86% -26.63% 100.00%
EY 1.49 -11.82 -4.57 -1.07 3.26 -10.64 2.83 -34.72% QoQ % 112.61% -158.64% -327.10% -132.82% 130.64% -475.97% - Horiz. % 52.65% -417.67% -161.48% -37.81% 115.19% -375.97% 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 0.70 0.51 0.35 0.63 0.56 0.59 0.61 9.58% QoQ % 37.25% 45.71% -44.44% 12.50% -5.08% -3.28% - Horiz. % 114.75% 83.61% 57.38% 103.28% 91.80% 96.72% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 28/05/20 26/02/20 26/11/19 30/08/19 27/05/19 -
Price 0.4250 0.5500 0.2750 0.3400 0.3150 0.3500 0.3350 -
P/RPS 2.62 6.56 1.89 1.82 1.41 1.69 1.62 37.66% QoQ % -60.06% 247.09% 3.85% 29.08% -16.57% 4.32% - Horiz. % 161.73% 404.94% 116.67% 112.35% 87.04% 104.32% 100.00%
P/EPS 75.19 -17.24 -30.06 -90.84 30.18 -9.97 27.83 93.63% QoQ % 536.14% 42.65% 66.91% -400.99% 402.71% -135.82% - Horiz. % 270.18% -61.95% -108.01% -326.41% 108.44% -35.82% 100.00%
EY 1.33 -5.80 -3.33 -1.10 3.31 -10.03 3.59 -48.32% QoQ % 122.93% -74.17% -202.73% -133.23% 133.00% -379.39% - Horiz. % 37.05% -161.56% -92.76% -30.64% 92.20% -279.39% 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 0.79 1.04 0.48 0.61 0.55 0.63 0.48 39.27% QoQ % -24.04% 116.67% -21.31% 10.91% -12.70% 31.25% - Horiz. % 164.58% 216.67% 100.00% 127.08% 114.58% 131.25% 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