[SOLID] YoY Quarter Result on 2017-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 73,622 65,057 29,493 32,466 29,628 28,326 31,484 15.19% YoY % 13.17% 120.58% -9.16% 9.58% 4.60% -10.03% - Horiz. % 233.84% 206.64% 93.68% 103.12% 94.10% 89.97% 100.00%
PBT 2,687 1,271 339 966 1,701 2,030 3,005 -1.85% YoY % 111.41% 274.93% -64.91% -43.21% -16.21% -32.45% - Horiz. % 89.42% 42.30% 11.28% 32.15% 56.61% 67.55% 100.00%
Tax -95 -85 -203 -346 -546 -573 -788 -29.69% YoY % -11.76% 58.13% 41.33% 36.63% 4.71% 27.28% - Horiz. % 12.06% 10.79% 25.76% 43.91% 69.29% 72.72% 100.00%
NP 2,592 1,186 136 620 1,155 1,457 2,217 2.64% YoY % 118.55% 772.06% -78.06% -46.32% -20.73% -34.28% - Horiz. % 116.91% 53.50% 6.13% 27.97% 52.10% 65.72% 100.00%
NP to SH 2,590 975 136 615 1,155 1,459 2,234 2.49% YoY % 165.64% 616.91% -77.89% -46.75% -20.84% -34.69% - Horiz. % 115.94% 43.64% 6.09% 27.53% 51.70% 65.31% 100.00%
Tax Rate 3.54 % 6.69 % 59.88 % 35.82 % 32.10 % 28.23 % 26.22 % -28.35% YoY % -47.09% -88.83% 67.17% 11.59% 13.71% 7.67% - Horiz. % 13.50% 25.51% 228.38% 136.61% 122.43% 107.67% 100.00%
Total Cost 71,030 63,871 29,357 31,846 28,473 26,869 29,267 15.91% YoY % 11.21% 117.57% -7.82% 11.85% 5.97% -8.19% - Horiz. % 242.70% 218.24% 100.31% 108.81% 97.29% 91.81% 100.00%
Net Worth 146,626 141,190 140,880 137,959 135,300 112,596 92,958 7.88% YoY % 3.85% 0.22% 2.12% 1.97% 20.16% 21.13% - Horiz. % 157.73% 151.89% 151.55% 148.41% 145.55% 121.13% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 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 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 146,626 141,190 140,880 137,959 135,300 112,596 92,958 7.88% YoY % 3.85% 0.22% 2.12% 1.97% 20.16% 21.13% - Horiz. % 157.73% 151.89% 151.55% 148.41% 145.55% 121.13% 100.00%
NOSH 396,289 392,197 391,336 166,216 165,000 158,586 149,932 17.57% YoY % 1.04% 0.22% 135.44% 0.74% 4.04% 5.77% - Horiz. % 264.31% 261.58% 261.01% 110.86% 110.05% 105.77% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 3.52 % 1.82 % 0.46 % 1.91 % 3.90 % 5.14 % 7.04 % -10.90% YoY % 93.41% 295.65% -75.92% -51.03% -24.12% -26.99% - Horiz. % 50.00% 25.85% 6.53% 27.13% 55.40% 73.01% 100.00%
ROE 1.77 % 0.69 % 0.10 % 0.45 % 0.85 % 1.30 % 2.40 % -4.94% YoY % 156.52% 590.00% -77.78% -47.06% -34.62% -45.83% - Horiz. % 73.75% 28.75% 4.17% 18.75% 35.42% 54.17% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 18.58 16.59 7.54 19.53 17.96 17.86 21.00 -2.02% YoY % 12.00% 120.03% -61.39% 8.74% 0.56% -14.95% - Horiz. % 88.48% 79.00% 35.90% 93.00% 85.52% 85.05% 100.00%
EPS 0.65 0.25 0.03 0.37 0.70 0.92 1.49 -12.90% YoY % 160.00% 733.33% -91.89% -47.14% -23.91% -38.26% - Horiz. % 43.62% 16.78% 2.01% 24.83% 46.98% 61.74% 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 0.3700 0.3600 0.3600 0.8300 0.8200 0.7100 0.6200 -8.24% YoY % 2.78% 0.00% -56.63% 1.22% 15.49% 14.52% - Horiz. % 59.68% 58.06% 58.06% 133.87% 132.26% 114.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 14.18 12.53 5.68 6.25 5.70 5.45 6.06 15.21% YoY % 13.17% 120.60% -9.12% 9.65% 4.59% -10.07% - Horiz. % 233.99% 206.77% 93.73% 103.14% 94.06% 89.93% 100.00%
EPS 0.50 0.19 0.03 0.12 0.22 0.28 0.43 2.54% YoY % 163.16% 533.33% -75.00% -45.45% -21.43% -34.88% - Horiz. % 116.28% 44.19% 6.98% 27.91% 51.16% 65.12% 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 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 0.1790 7.88% YoY % 3.86% 0.18% 2.15% 1.96% 20.16% 21.12% - Horiz. % 157.71% 151.84% 151.56% 148.38% 145.53% 121.12% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.2150 0.2850 0.3150 1.2600 1.3000 1.6800 0.8800 -
P/RPS 1.16 1.72 4.18 6.45 7.24 9.41 4.19 -19.25% YoY % -32.56% -58.85% -35.19% -10.91% -23.06% 124.58% - Horiz. % 27.68% 41.05% 99.76% 153.94% 172.79% 224.58% 100.00%
P/EPS 32.90 114.64 906.40 340.54 185.71 182.61 59.06 -9.28% YoY % -71.30% -87.35% 166.17% 83.37% 1.70% 209.19% - Horiz. % 55.71% 194.11% 1,534.71% 576.60% 314.44% 309.19% 100.00%
EY 3.04 0.87 0.11 0.29 0.54 0.55 1.69 10.27% YoY % 249.43% 690.91% -62.07% -46.30% -1.82% -67.46% - Horiz. % 179.88% 51.48% 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 0.58 0.79 0.87 1.52 1.59 2.37 1.42 -13.85% YoY % -26.58% -9.20% -42.76% -4.40% -32.91% 66.90% - Horiz. % 40.85% 55.63% 61.27% 107.04% 111.97% 166.90% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 25/09/14 -
Price 0.2000 0.2550 0.3150 1.0300 1.3300 1.6500 0.8850 -
P/RPS 1.08 1.54 4.18 5.27 7.41 9.24 4.21 -20.27% YoY % -29.87% -63.16% -20.68% -28.88% -19.81% 119.48% - Horiz. % 25.65% 36.58% 99.29% 125.18% 176.01% 219.48% 100.00%
P/EPS 30.60 102.57 906.40 278.38 190.00 179.35 59.40 -10.46% YoY % -70.17% -88.68% 225.60% 46.52% 5.94% 201.94% - Horiz. % 51.52% 172.68% 1,525.93% 468.65% 319.87% 301.94% 100.00%
EY 3.27 0.97 0.11 0.36 0.53 0.56 1.68 11.73% YoY % 237.11% 781.82% -69.44% -32.08% -5.36% -66.67% - Horiz. % 194.64% 57.74% 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 0.54 0.71 0.87 1.24 1.62 2.32 1.43 -14.97% YoY % -23.94% -18.39% -29.84% -23.46% -30.17% 62.24% - Horiz. % 37.76% 49.65% 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-Q1 FYE 2018.pdf 
