[SOLID] YoY Quarter Result on 2015-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 29,493 32,466 29,628 28,326 31,484 27,104 0 - YoY % -9.16% 9.58% 4.60% -10.03% 16.16% 0.00% - Horiz. % 108.81% 119.78% 109.31% 104.51% 116.16% 100.00% -
PBT 339 966 1,701 2,030 3,005 1,807 0 - YoY % -64.91% -43.21% -16.21% -32.45% 66.30% 0.00% - Horiz. % 18.76% 53.46% 94.13% 112.34% 166.30% 100.00% -
Tax -203 -346 -546 -573 -788 -614 0 - YoY % 41.33% 36.63% 4.71% 27.28% -28.34% 0.00% - Horiz. % 33.06% 56.35% 88.93% 93.32% 128.34% 100.00% -
NP 136 620 1,155 1,457 2,217 1,193 0 - YoY % -78.06% -46.32% -20.73% -34.28% 85.83% 0.00% - Horiz. % 11.40% 51.97% 96.81% 122.13% 185.83% 100.00% -
NP to SH 136 615 1,155 1,459 2,234 1,162 0 - YoY % -77.89% -46.75% -20.84% -34.69% 92.25% 0.00% - Horiz. % 11.70% 52.93% 99.40% 125.56% 192.25% 100.00% -
Tax Rate 59.88 % 35.82 % 32.10 % 28.23 % 26.22 % 33.98 % - % - YoY % 67.17% 11.59% 13.71% 7.67% -22.84% 0.00% - Horiz. % 176.22% 105.41% 94.47% 83.08% 77.16% 100.00% -
Total Cost 29,357 31,846 28,473 26,869 29,267 25,911 0 - YoY % -7.82% 11.85% 5.97% -8.19% 12.95% 0.00% - Horiz. % 113.30% 122.91% 109.89% 103.70% 112.95% 100.00% -
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578 - - YoY % 2.12% 1.97% 20.16% 21.13% 41.75% 0.00% - Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
Dividend 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 140,880 137,959 135,300 112,596 92,958 65,578 - - YoY % 2.12% 1.97% 20.16% 21.13% 41.75% 0.00% - Horiz. % 214.83% 210.37% 206.32% 171.70% 141.75% 100.00% -
NOSH 391,336 166,216 165,000 158,586 149,932 115,049 - - YoY % 135.44% 0.74% 4.04% 5.77% 30.32% 0.00% - Horiz. % 340.15% 144.47% 143.42% 137.84% 130.32% 100.00% -
Ratio Analysis 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 0.46 % 1.91 % 3.90 % 5.14 % 7.04 % 4.40 % - % - YoY % -75.92% -51.03% -24.12% -26.99% 60.00% 0.00% - Horiz. % 10.45% 43.41% 88.64% 116.82% 160.00% 100.00% -
ROE 0.10 % 0.45 % 0.85 % 1.30 % 2.40 % 1.77 % - % - YoY % -77.78% -47.06% -34.62% -45.83% 35.59% 0.00% - Horiz. % 5.65% 25.42% 48.02% 73.45% 135.59% 100.00% -
Per Share 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.54 19.53 17.96 17.86 21.00 23.56 - - YoY % -61.39% 8.74% 0.56% -14.95% -10.87% 0.00% - Horiz. % 32.00% 82.89% 76.23% 75.81% 89.13% 100.00% -
EPS 0.03 0.37 0.70 0.92 1.49 1.01 0.00 - YoY % -91.89% -47.14% -23.91% -38.26% 47.52% 0.00% - Horiz. % 2.97% 36.63% 69.31% 91.09% 147.52% 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 0.3600 0.8300 0.8200 0.7100 0.6200 0.5700 - - YoY % -56.63% 1.22% 15.49% 14.52% 8.77% 0.00% - Horiz. % 63.16% 145.61% 143.86% 124.56% 108.77% 100.00% -
Adjusted Per Share Value based on latest NOSH - 519,371 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 5.68 6.25 5.70 5.45 6.06 5.22 - - YoY % -9.12% 9.65% 4.59% -10.07% 16.09% 0.00% - Horiz. % 108.81% 119.73% 109.20% 104.41% 116.09% 100.00% -
EPS 0.03 0.12 0.22 0.28 0.43 0.22 0.00 - YoY % -75.00% -45.45% -21.43% -34.88% 95.45% 0.00% - Horiz. % 13.64% 54.55% 100.00% 127.27% 195.45% 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 0.2713 0.2656 0.2605 0.2168 0.1790 0.1263 - - YoY % 2.15% 1.96% 20.16% 21.12% 41.73% 0.00% - Horiz. % 214.81% 210.29% 206.25% 171.65% 141.73% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 - - -
Price 0.3150 1.2600 1.3000 1.6800 0.8800 0.0000 0.0000 -
P/RPS 4.18 6.45 7.24 9.41 4.19 0.00 0.00 - YoY % -35.19% -10.91% -23.06% 124.58% 0.00% 0.00% - Horiz. % 99.76% 153.94% 172.79% 224.58% 100.00% - -
P/EPS 906.40 340.54 185.71 182.61 59.06 0.00 0.00 - YoY % 166.17% 83.37% 1.70% 209.19% 0.00% 0.00% - Horiz. % 1,534.71% 576.60% 314.44% 309.19% 100.00% - -
EY 0.11 0.29 0.54 0.55 1.69 0.00 0.00 - YoY % -62.07% -46.30% -1.82% -67.46% 0.00% 0.00% - Horiz. % 6.51% 17.16% 31.95% 32.54% 100.00% - -
DY 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. % - - - - - - -
P/NAPS 0.87 1.52 1.59 2.37 1.42 0.00 0.00 - YoY % -42.76% -4.40% -32.91% 66.90% 0.00% 0.00% - Horiz. % 61.27% 107.04% 111.97% 166.90% 100.00% - -
Price Multiplier on Announcement Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 - - -
Price 0.3150 1.0300 1.3300 1.6500 0.8850 0.0000 0.0000 -
P/RPS 4.18 5.27 7.41 9.24 4.21 0.00 0.00 - YoY % -20.68% -28.88% -19.81% 119.48% 0.00% 0.00% - Horiz. % 99.29% 125.18% 176.01% 219.48% 100.00% - -
P/EPS 906.40 278.38 190.00 179.35 59.40 0.00 0.00 - YoY % 225.60% 46.52% 5.94% 201.94% 0.00% 0.00% - Horiz. % 1,525.93% 468.65% 319.87% 301.94% 100.00% - -
EY 0.11 0.36 0.53 0.56 1.68 0.00 0.00 - YoY % -69.44% -32.08% -5.36% -66.67% 0.00% 0.00% - Horiz. % 6.55% 21.43% 31.55% 33.33% 100.00% - -
DY 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. % - - - - - - -
P/NAPS 0.87 1.24 1.62 2.32 1.43 0.00 0.00 - YoY % -29.84% -23.46% -30.17% 62.24% 0.00% 0.00% - Horiz. % 60.84% 86.71% 113.29% 162.24% 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@310715.pdf 
