[SOLID] YoY Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 63,493 42,163 35,853 31,115 30,205 34,339 31,405 12.44% YoY % 50.59% 17.60% 15.23% 3.01% -12.04% 9.34% - Horiz. % 202.17% 134.26% 114.16% 99.08% 96.18% 109.34% 100.00%
PBT 691 433 2,187 1,316 2,160 3,204 3,517 -23.74% YoY % 59.58% -80.20% 66.19% -39.07% -32.58% -8.90% - Horiz. % 19.65% 12.31% 62.18% 37.42% 61.42% 91.10% 100.00%
Tax -164 -152 -758 -731 -889 -954 -931 -25.12% YoY % -7.89% 79.95% -3.69% 17.77% 6.81% -2.47% - Horiz. % 17.62% 16.33% 81.42% 78.52% 95.49% 102.47% 100.00%
NP 527 281 1,429 585 1,271 2,250 2,586 -23.28% YoY % 87.54% -80.34% 144.27% -53.97% -43.51% -12.99% - Horiz. % 20.38% 10.87% 55.26% 22.62% 49.15% 87.01% 100.00%
NP to SH 500 281 1,431 608 1,325 2,245 2,613 -24.08% YoY % 77.94% -80.36% 135.36% -54.11% -40.98% -14.08% - Horiz. % 19.14% 10.75% 54.76% 23.27% 50.71% 85.92% 100.00%
Tax Rate 23.73 % 35.10 % 34.66 % 55.55 % 41.16 % 29.78 % 26.47 % -1.80% YoY % -32.39% 1.27% -37.61% 34.96% 38.21% 12.50% - Horiz. % 89.65% 132.60% 130.94% 209.86% 155.50% 112.50% 100.00%
Total Cost 62,966 41,882 34,424 30,530 28,934 32,089 28,819 13.91% YoY % 50.34% 21.67% 12.75% 5.52% -9.83% 11.35% - Horiz. % 218.49% 145.33% 119.45% 105.94% 100.40% 111.35% 100.00%
Net Worth 149,009 141,141 140,599 134,745 135,812 95,786 88,601 9.05% YoY % 5.57% 0.39% 4.34% -0.79% 41.79% 8.11% - Horiz. % 168.18% 159.30% 158.69% 152.08% 153.28% 108.11% 100.00%
Dividend 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - 14 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 0.67 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 149,009 141,141 140,599 134,745 135,812 95,786 88,601 9.05% YoY % 5.57% 0.39% 4.34% -0.79% 41.79% 8.11% - Horiz. % 168.18% 159.30% 158.69% 152.08% 153.28% 108.11% 100.00%
NOSH 392,130 392,060 390,554 164,324 165,624 149,666 150,172 17.34% YoY % 0.02% 0.39% 137.67% -0.79% 10.66% -0.34% - Horiz. % 261.12% 261.07% 260.07% 109.42% 110.29% 99.66% 100.00%
Ratio Analysis 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 0.83 % 0.67 % 3.99 % 1.88 % 4.21 % 6.55 % 8.23 % -31.76% YoY % 23.88% -83.21% 112.23% -55.34% -35.73% -20.41% - Horiz. % 10.09% 8.14% 48.48% 22.84% 51.15% 79.59% 100.00%
ROE 0.34 % 0.20 % 1.02 % 0.45 % 0.98 % 2.34 % 2.95 % -30.23% YoY % 70.00% -80.39% 126.67% -54.08% -58.12% -20.68% - Horiz. % 11.53% 6.78% 34.58% 15.25% 33.22% 79.32% 100.00%
Per Share 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 16.19 10.75 9.18 18.94 18.24 22.94 20.91 -4.17% YoY % 50.60% 17.10% -51.53% 3.84% -20.49% 9.71% - Horiz. % 77.43% 51.41% 43.90% 90.58% 87.23% 109.71% 100.00%
EPS 0.13 0.05 0.37 0.37 0.80 1.50 1.74 -35.09% YoY % 160.00% -86.49% 0.00% -53.75% -46.67% -13.79% - Horiz. % 7.47% 2.87% 21.26% 21.26% 45.98% 86.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3800 0.3600 0.3600 0.8200 0.8200 0.6400 0.5900 -7.07% YoY % 5.56% 0.00% -56.10% 0.00% 28.13% 8.47% - Horiz. % 64.41% 61.02% 61.02% 138.98% 138.98% 108.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 12.22 8.12 6.90 5.99 5.82 6.61 6.05 12.42% YoY % 50.49% 17.68% 15.19% 2.92% -11.95% 9.26% - Horiz. % 201.98% 134.21% 114.05% 99.01% 96.20% 109.26% 100.00%
EPS 0.10 0.05 0.28 0.12 0.26 0.43 0.50 -23.52% YoY % 100.00% -82.14% 133.33% -53.85% -39.53% -14.00% - Horiz. % 20.00% 10.00% 56.00% 24.00% 52.00% 86.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2869 0.2718 0.2707 0.2594 0.2615 0.1844 0.1706 9.05% YoY % 5.56% 0.41% 4.36% -0.80% 41.81% 8.09% - Horiz. % 168.17% 159.32% 158.68% 152.05% 153.28% 108.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.2600 0.3100 0.3300 1.3400 1.3900 1.6400 0.6550 -
P/RPS 1.61 2.88 3.59 7.08 7.62 7.15 3.13 -10.48% YoY % -44.10% -19.78% -49.29% -7.09% 6.57% 128.43% - Horiz. % 51.44% 92.01% 114.70% 226.20% 243.45% 228.43% 100.00%
P/EPS 203.91 432.52 90.06 362.16 173.75 109.33 37.64 32.51% YoY % -52.86% 380.26% -75.13% 108.44% 58.92% 190.46% - Horiz. % 541.74% 1,149.10% 239.27% 962.17% 461.61% 290.46% 100.00%
EY 0.49 0.23 1.11 0.28 0.58 0.91 2.66 -24.56% YoY % 113.04% -79.28% 296.43% -51.72% -36.26% -65.79% - Horiz. % 18.42% 8.65% 41.73% 10.53% 21.80% 34.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.68 0.86 0.92 1.63 1.70 2.56 1.11 -7.84% YoY % -20.93% -6.52% -43.56% -4.12% -33.59% 130.63% - Horiz. % 61.26% 77.48% 82.88% 146.85% 153.15% 230.63% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 30/04/20 21/03/19 20/03/18 28/03/17 30/03/16 24/03/15 25/03/14 -
Price 0.3050 0.2900 0.3450 1.2700 1.3700 1.6100 0.8300 -
P/RPS 1.88 2.70 3.76 6.71 7.51 7.02 3.97 -11.71% YoY % -30.37% -28.19% -43.96% -10.65% 6.98% 76.83% - Horiz. % 47.36% 68.01% 94.71% 169.02% 189.17% 176.83% 100.00%
P/EPS 239.20 404.62 94.16 343.24 171.25 107.33 47.70 30.81% YoY % -40.88% 329.72% -72.57% 100.43% 59.55% 125.01% - Horiz. % 501.47% 848.26% 197.40% 719.58% 359.01% 225.01% 100.00%
EY 0.42 0.25 1.06 0.29 0.58 0.93 2.10 -23.52% YoY % 68.00% -76.42% 265.52% -50.00% -37.63% -55.71% - Horiz. % 20.00% 11.90% 50.48% 13.81% 27.62% 44.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.80 0.81 0.96 1.55 1.67 2.52 1.41 -9.01% YoY % -1.23% -15.62% -38.06% -7.19% -33.73% 78.72% - Horiz. % 56.74% 57.45% 68.09% 109.93% 118.44% 178.72% 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
Q3 FYE 2017.pdf 
