[SOLID] YoY Quarter Result on 2019-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 91,982 58,445 73,622 65,057 29,493 32,466 29,628 20.77% YoY % 57.38% -20.61% 13.17% 120.58% -9.16% 9.58% - Horiz. % 310.46% 197.26% 248.49% 219.58% 99.54% 109.58% 100.00%
PBT 5,090 1,270 2,687 1,271 339 966 1,701 20.03% YoY % 300.79% -52.74% 111.41% 274.93% -64.91% -43.21% - Horiz. % 299.24% 74.66% 157.97% 74.72% 19.93% 56.79% 100.00%
Tax -721 -263 -95 -85 -203 -346 -546 4.74% YoY % -174.14% -176.84% -11.76% 58.13% 41.33% 36.63% - Horiz. % 132.05% 48.17% 17.40% 15.57% 37.18% 63.37% 100.00%
NP 4,369 1,007 2,592 1,186 136 620 1,155 24.81% YoY % 333.86% -61.15% 118.55% 772.06% -78.06% -46.32% - Horiz. % 378.27% 87.19% 224.42% 102.68% 11.77% 53.68% 100.00%
NP to SH 4,369 1,019 2,590 975 136 615 1,155 24.81% YoY % 328.75% -60.66% 165.64% 616.91% -77.89% -46.75% - Horiz. % 378.27% 88.23% 224.24% 84.42% 11.77% 53.25% 100.00%
Tax Rate 14.17 % 20.71 % 3.54 % 6.69 % 59.88 % 35.82 % 32.10 % -12.74% YoY % -31.58% 485.03% -47.09% -88.83% 67.17% 11.59% - Horiz. % 44.14% 64.52% 11.03% 20.84% 186.54% 111.59% 100.00%
Total Cost 87,613 57,438 71,030 63,871 29,357 31,846 28,473 20.59% YoY % 52.53% -19.14% 11.21% 117.57% -7.82% 11.85% - Horiz. % 307.71% 201.73% 249.46% 224.32% 103.10% 111.85% 100.00%
Net Worth 192,167 181,780 146,626 141,190 140,880 137,959 135,300 6.02% YoY % 5.71% 23.97% 3.85% 0.22% 2.12% 1.97% - Horiz. % 142.03% 134.35% 108.37% 104.35% 104.12% 101.97% 100.00%
Dividend 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 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 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 192,167 181,780 146,626 141,190 140,880 137,959 135,300 6.02% YoY % 5.71% 23.97% 3.85% 0.22% 2.12% 1.97% - Horiz. % 142.03% 134.35% 108.37% 104.35% 104.12% 101.97% 100.00%
NOSH 519,371 519,371 396,289 392,197 391,336 166,216 165,000 21.05% YoY % 0.00% 31.06% 1.04% 0.22% 135.44% 0.74% - Horiz. % 314.77% 314.77% 240.18% 237.70% 237.17% 100.74% 100.00%
Ratio Analysis 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 4.75 % 1.72 % 3.52 % 1.82 % 0.46 % 1.91 % 3.90 % 3.34% YoY % 176.16% -51.14% 93.41% 295.65% -75.92% -51.03% - Horiz. % 121.79% 44.10% 90.26% 46.67% 11.79% 48.97% 100.00%
ROE 2.27 % 0.56 % 1.77 % 0.69 % 0.10 % 0.45 % 0.85 % 17.78% YoY % 305.36% -68.36% 156.52% 590.00% -77.78% -47.06% - Horiz. % 267.06% 65.88% 208.24% 81.18% 11.76% 52.94% 100.00%
Per Share 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 17.71 11.25 18.58 16.59 7.54 19.53 17.96 -0.23% YoY % 57.42% -39.45% 12.00% 120.03% -61.39% 8.74% - Horiz. % 98.61% 62.64% 103.45% 92.37% 41.98% 108.74% 100.00%
EPS 0.84 0.20 0.65 0.25 0.03 0.37 0.70 3.08% YoY % 320.00% -69.23% 160.00% 733.33% -91.89% -47.14% - Horiz. % 120.00% 28.57% 92.86% 35.71% 4.29% 52.86% 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 0.3500 0.3700 0.3600 0.3600 0.8300 0.8200 -12.42% YoY % 5.71% -5.41% 2.78% 0.00% -56.63% 1.22% - Horiz. % 45.12% 42.68% 45.12% 43.90% 43.90% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 17.71 11.25 14.18 12.53 5.68 6.25 5.70 20.79% YoY % 57.42% -20.66% 13.17% 120.60% -9.12% 9.65% - Horiz. % 310.70% 197.37% 248.77% 219.82% 99.65% 109.65% 100.00%
EPS 0.84 0.20 0.50 0.19 0.03 0.12 0.22 25.01% YoY % 320.00% -60.00% 163.16% 533.33% -75.00% -45.45% - Horiz. % 381.82% 90.91% 227.27% 86.36% 13.64% 54.55% 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 0.3500 0.2823 0.2718 0.2713 0.2656 0.2605 6.02% YoY % 5.71% 23.98% 3.86% 0.18% 2.15% 1.96% - Horiz. % 142.03% 134.36% 108.37% 104.34% 104.15% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.1850 0.2550 0.2150 0.2850 0.3150 1.2600 1.3000 -
P/RPS 1.04 2.27 1.16 1.72 4.18 6.45 7.24 -27.62% YoY % -54.19% 95.69% -32.56% -58.85% -35.19% -10.91% - Horiz. % 14.36% 31.35% 16.02% 23.76% 57.73% 89.09% 100.00%
P/EPS 21.99 129.97 32.90 114.64 906.40 340.54 185.71 -29.91% YoY % -83.08% 295.05% -71.30% -87.35% 166.17% 83.37% - Horiz. % 11.84% 69.99% 17.72% 61.73% 488.07% 183.37% 100.00%
EY 4.55 0.77 3.04 0.87 0.11 0.29 0.54 42.63% YoY % 490.91% -74.67% 249.43% 690.91% -62.07% -46.30% - Horiz. % 842.59% 142.59% 562.96% 161.11% 20.37% 53.70% 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 0.50 0.73 0.58 0.79 0.87 1.52 1.59 -17.53% YoY % -31.51% 25.86% -26.58% -9.20% -42.76% -4.40% - Horiz. % 31.45% 45.91% 36.48% 49.69% 54.72% 95.60% 100.00%
Price Multiplier on Announcement Date 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date - 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 -
Price 0.1750 0.2600 0.2000 0.2550 0.3150 1.0300 1.3300 -
P/RPS 0.99 2.31 1.08 1.54 4.18 5.27 7.41 -28.49% YoY % -57.14% 113.89% -29.87% -63.16% -20.68% -28.88% - Horiz. % 13.36% 31.17% 14.57% 20.78% 56.41% 71.12% 100.00%
P/EPS 20.80 132.52 30.60 102.57 906.40 278.38 190.00 -30.82% YoY % -84.30% 333.07% -70.17% -88.68% 225.60% 46.52% - Horiz. % 10.95% 69.75% 16.11% 53.98% 477.05% 146.52% 100.00%
EY 4.81 0.75 3.27 0.97 0.11 0.36 0.53 44.40% YoY % 541.33% -77.06% 237.11% 781.82% -69.44% -32.08% - Horiz. % 907.55% 141.51% 616.98% 183.02% 20.75% 67.92% 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 0.47 0.74 0.54 0.71 0.87 1.24 1.62 -18.63% YoY % -36.49% 37.04% -23.94% -18.39% -29.84% -23.46% - Horiz. % 29.01% 45.68% 33.33% 43.83% 53.70% 76.54% 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 2020.pdf 
