[CVIEW] YoY Quarter Result on 2019-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 14,570 22,086 18,352 33,706 21,564 24,913 33,355 -12.89% YoY % -34.03% 20.35% -45.55% 56.31% -13.44% -25.31% - Horiz. % 43.68% 66.21% 55.02% 101.05% 64.65% 74.69% 100.00%
PBT 483 3,943 6,007 6,293 5,397 10,393 6,993 -35.93% YoY % -87.75% -34.36% -4.54% 16.60% -48.07% 48.62% - Horiz. % 6.91% 56.38% 85.90% 89.99% 77.18% 148.62% 100.00%
Tax -49 -1,473 -1,615 -1,583 -1,917 -2,886 -2,297 -47.32% YoY % 96.67% 8.79% -2.02% 17.42% 33.58% -25.64% - Horiz. % 2.13% 64.13% 70.31% 68.92% 83.46% 125.64% 100.00%
NP 434 2,470 4,392 4,710 3,480 7,507 4,696 -32.75% YoY % -82.43% -43.76% -6.75% 35.34% -53.64% 59.86% - Horiz. % 9.24% 52.60% 93.53% 100.30% 74.11% 159.86% 100.00%
NP to SH 434 2,470 4,392 4,710 3,480 7,507 4,696 -32.75% YoY % -82.43% -43.76% -6.75% 35.34% -53.64% 59.86% - Horiz. % 9.24% 52.60% 93.53% 100.30% 74.11% 159.86% 100.00%
Tax Rate 10.14 % 37.36 % 26.89 % 25.15 % 35.52 % 27.77 % 32.85 % -17.78% YoY % -72.86% 38.94% 6.92% -29.19% 27.91% -15.46% - Horiz. % 30.87% 113.73% 81.86% 76.56% 108.13% 84.54% 100.00%
Total Cost 14,136 19,616 13,960 28,996 18,084 17,406 28,659 -11.11% YoY % -27.94% 40.52% -51.86% 60.34% 3.90% -39.27% - Horiz. % 49.32% 68.45% 48.71% 101.18% 63.10% 60.73% 100.00%
Net Worth 413,000 415,000 413,999 397,000 331,999 313,000 293,000 5.89% YoY % -0.48% 0.24% 4.28% 19.58% 6.07% 6.83% - Horiz. % 140.96% 141.64% 141.30% 135.49% 113.31% 106.83% 100.00%
Dividend 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div 3,000 - - - - - 4,000 -4.68% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 691.24 % - % - % - % - % - % 85.18 % 41.74% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 811.51% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 413,000 415,000 413,999 397,000 331,999 313,000 293,000 5.89% YoY % -0.48% 0.24% 4.28% 19.58% 6.07% 6.83% - Horiz. % 140.96% 141.64% 141.30% 135.49% 113.31% 106.83% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - YoY % 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 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 2.98 % 11.18 % 23.93 % 13.97 % 16.14 % 30.13 % 14.08 % -22.79% YoY % -73.35% -53.28% 71.30% -13.44% -46.43% 113.99% - Horiz. % 21.16% 79.40% 169.96% 99.22% 114.63% 213.99% 100.00%
ROE 0.11 % 0.60 % 1.06 % 1.19 % 1.05 % 2.40 % 1.60 % -35.98% YoY % -81.67% -43.40% -10.92% 13.33% -56.25% 50.00% - Horiz. % 6.88% 37.50% 66.25% 74.38% 65.62% 150.00% 100.00%
Per Share 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 14.57 22.09 18.35 33.71 21.56 24.91 33.36 -12.89% YoY % -34.04% 20.38% -45.57% 56.35% -13.45% -25.33% - Horiz. % 43.68% 66.22% 55.01% 101.05% 64.63% 74.67% 100.00%
EPS 0.43 2.47 4.39 4.71 3.48 7.51 4.70 -32.86% YoY % -82.59% -43.74% -6.79% 35.34% -53.66% 59.79% - Horiz. % 9.15% 52.55% 93.40% 100.21% 74.04% 159.79% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 4.00 -4.68% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.1300 4.1500 4.1400 3.9700 3.3200 3.1300 2.9300 5.89% YoY % -0.48% 0.24% 4.28% 19.58% 6.07% 6.83% - Horiz. % 140.96% 141.64% 141.30% 135.49% 113.31% 106.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 14.57 22.09 18.35 33.71 21.56 24.91 33.36 -12.89% YoY % -34.04% 20.38% -45.57% 56.35% -13.45% -25.33% - Horiz. % 43.68% 66.22% 55.01% 101.05% 64.63% 74.67% 100.00%
EPS 0.43 2.47 4.39 4.71 3.48 7.51 4.70 -32.86% YoY % -82.59% -43.74% -6.79% 35.34% -53.66% 59.79% - Horiz. % 9.15% 52.55% 93.40% 100.21% 74.04% 159.79% 100.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 4.00 -4.68% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 4.1300 4.1500 4.1400 3.9700 3.3200 3.1300 2.9300 5.89% YoY % -0.48% 0.24% 4.28% 19.58% 6.07% 6.83% - Horiz. % 140.96% 141.64% 141.30% 135.49% 113.31% 106.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 1.0300 1.1500 1.0000 1.3600 1.3600 1.6300 1.5000 -
P/RPS 7.07 5.21 5.45 4.03 6.31 6.54 4.50 7.82% YoY % 35.70% -4.40% 35.24% -36.13% -3.52% 45.33% - Horiz. % 157.11% 115.78% 121.11% 89.56% 140.22% 145.33% 100.00%
P/EPS 237.33 46.56 22.77 28.87 39.08 21.71 31.94 39.67% YoY % 409.73% 104.48% -21.13% -26.13% 80.01% -32.03% - Horiz. % 743.05% 145.77% 71.29% 90.39% 122.35% 67.97% 100.00%
EY 0.42 2.15 4.39 3.46 2.56 4.61 3.13 -28.44% YoY % -80.47% -51.03% 26.88% 35.16% -44.47% 47.28% - Horiz. % 13.42% 68.69% 140.26% 110.54% 81.79% 147.28% 100.00%
DY 2.91 0.00 0.00 0.00 0.00 0.00 2.67 1.44% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.99% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.25 0.28 0.24 0.34 0.41 0.52 0.51 -11.20% YoY % -10.71% 16.67% -29.41% -17.07% -21.15% 1.96% - Horiz. % 49.02% 54.90% 47.06% 66.67% 80.39% 101.96% 100.00%
Price Multiplier on Announcement Date 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 26/07/22 25/08/21 20/07/20 25/07/19 27/07/18 25/07/17 26/07/16 -
Price 0.9950 1.0700 1.0500 1.4700 1.4000 1.7200 1.4200 -
P/RPS 6.83 4.84 5.72 4.36 6.49 6.90 4.26 8.18% YoY % 41.12% -15.38% 31.19% -32.82% -5.94% 61.97% - Horiz. % 160.33% 113.62% 134.27% 102.35% 152.35% 161.97% 100.00%
P/EPS 229.26 43.32 23.91 31.21 40.23 22.91 30.24 40.14% YoY % 429.22% 81.18% -23.39% -22.42% 75.60% -24.24% - Horiz. % 758.13% 143.25% 79.07% 103.21% 133.04% 75.76% 100.00%
EY 0.44 2.31 4.18 3.20 2.49 4.36 3.31 -28.55% YoY % -80.95% -44.74% 30.62% 28.51% -42.89% 31.72% - Horiz. % 13.29% 69.79% 126.28% 96.68% 75.23% 131.72% 100.00%
DY 3.02 0.00 0.00 0.00 0.00 0.00 2.82 1.15% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.09% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.24 0.26 0.25 0.37 0.42 0.55 0.48 -10.91% YoY % -7.69% 4.00% -32.43% -11.90% -23.64% 14.58% - Horiz. % 50.00% 54.17% 52.08% 77.08% 87.50% 114.58% 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 
