[TURIYA] QoQ Annualized Quarter Result on 2019-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 18,269 18,016 18,074 18,640 20,044 20,826 20,992 -8.84% QoQ % 1.40% -0.32% -3.04% -7.00% -3.76% -0.79% - Horiz. % 87.03% 85.82% 86.10% 88.80% 95.48% 99.21% 100.00%
PBT 610 840 1,126 516 -530 468 2,390 -59.73% QoQ % -27.38% -25.40% 118.22% 197.36% -213.25% -80.42% - Horiz. % 25.52% 35.15% 47.11% 21.59% -22.18% 19.58% 100.00%
Tax -147 -474 -528 -248 -250 -196 -146 0.46% QoQ % 69.03% 10.10% -112.90% 0.80% -27.55% -34.25% - Horiz. % 100.68% 325.11% 361.64% 169.86% 171.23% 134.25% 100.00%
NP 463 365 598 268 -780 272 2,244 -65.05% QoQ % 26.73% -38.91% 123.13% 134.36% -386.76% -87.88% - Horiz. % 20.63% 16.28% 26.65% 11.94% -34.76% 12.12% 100.00%
NP to SH 471 377 618 272 -1,551 -750 2,268 -64.90% QoQ % 24.82% -38.94% 127.21% 117.54% -106.62% -133.10% - Horiz. % 20.77% 16.64% 27.25% 11.99% -68.39% -33.10% 100.00%
Tax Rate 24.10 % 56.51 % 46.89 % 48.06 % - % 41.88 % 6.11 % 149.43% QoQ % -57.35% 20.52% -2.43% 0.00% 0.00% 585.43% - Horiz. % 394.44% 924.88% 767.43% 786.58% 0.00% 685.43% 100.00%
Total Cost 17,806 17,650 17,476 18,372 20,824 20,554 18,748 -3.38% QoQ % 0.88% 1.00% -4.88% -11.77% 1.31% 9.64% - Horiz. % 94.98% 94.15% 93.22% 97.99% 111.07% 109.64% 100.00%
Net Worth 121,225 123,513 123,513 121,225 121,225 121,225 123,513 -1.24% QoQ % -1.85% 0.00% 1.89% 0.00% 0.00% -1.85% - Horiz. % 98.15% 100.00% 100.00% 98.15% 98.15% 98.15% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 121,225 123,513 123,513 121,225 121,225 121,225 123,513 -1.24% QoQ % -1.85% 0.00% 1.89% 0.00% 0.00% -1.85% - Horiz. % 98.15% 100.00% 100.00% 98.15% 98.15% 98.15% 100.00%
NOSH 228,728 228,728 228,728 228,728 228,728 228,728 228,728 - QoQ % 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.53 % 2.03 % 3.31 % 1.44 % -3.89 % 1.31 % 10.69 % -61.70% QoQ % 24.63% -38.67% 129.86% 137.02% -396.95% -87.75% - Horiz. % 23.67% 18.99% 30.96% 13.47% -36.39% 12.25% 100.00%
ROE 0.39 % 0.31 % 0.50 % 0.22 % -1.28 % -0.62 % 1.84 % -64.42% QoQ % 25.81% -38.00% 127.27% 117.19% -106.45% -133.70% - Horiz. % 21.20% 16.85% 27.17% 11.96% -69.57% -33.70% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.99 7.88 7.90 8.15 8.76 9.11 9.18 -8.83% QoQ % 1.40% -0.25% -3.07% -6.96% -3.84% -0.76% - Horiz. % 87.04% 85.84% 86.06% 88.78% 95.42% 99.24% 100.00%
EPS 0.21 0.16 0.28 0.12 -0.68 -0.33 1.00 -64.64% QoQ % 31.25% -42.86% 133.33% 117.65% -106.06% -133.00% - Horiz. % 21.00% 16.00% 28.00% 12.00% -68.00% -33.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5300 0.5400 0.5400 0.5300 0.5300 0.5300 0.5400 -1.24% QoQ % -1.85% 0.00% 1.89% 0.00% 0.00% -1.85% - Horiz. % 98.15% 100.00% 100.00% 98.15% 98.15% 98.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,728 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.99 7.88 7.90 8.15 8.76 9.11 9.18 -8.83% QoQ % 1.40% -0.25% -3.07% -6.96% -3.84% -0.76% - Horiz. % 87.04% 85.84% 86.06% 88.78% 95.42% 99.24% 100.00%
EPS 0.21 0.16 0.28 0.12 -0.68 -0.33 1.00 -64.64% QoQ % 31.25% -42.86% 133.33% 117.65% -106.06% -133.00% - Horiz. % 21.00% 16.00% 28.00% 12.00% -68.00% -33.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5300 0.5400 0.5400 0.5300 0.5300 0.5300 0.5400 -1.24% QoQ % -1.85% 0.00% 1.89% 0.00% 0.00% -1.85% - Horiz. % 98.15% 100.00% 100.00% 98.15% 98.15% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.0700 0.1250 0.1100 0.1200 0.1500 0.1100 0.1450 -
P/RPS 0.88 1.59 1.39 1.47 1.71 1.21 1.58 -32.28% QoQ % -44.65% 14.39% -5.44% -14.04% 41.32% -23.42% - Horiz. % 55.70% 100.63% 87.97% 93.04% 108.23% 76.58% 100.00%
P/EPS 33.99 75.77 40.71 100.91 -22.12 -33.52 14.62 75.41% QoQ % -55.14% 86.12% -59.66% 556.19% 34.01% -329.27% - Horiz. % 232.49% 518.26% 278.45% 690.22% -151.30% -229.27% 100.00%
EY 2.94 1.32 2.46 0.99 -4.52 -2.98 6.84 -43.02% QoQ % 122.73% -46.34% 148.48% 121.90% -51.68% -143.57% - Horiz. % 42.98% 19.30% 35.96% 14.47% -66.08% -43.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.23 0.20 0.23 0.28 0.21 0.27 -38.54% QoQ % -43.48% 15.00% -13.04% -17.86% 33.33% -22.22% - Horiz. % 48.15% 85.19% 74.07% 85.19% 103.70% 77.78% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 11/08/20 26/02/20 27/11/19 28/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.1400 0.1100 0.1100 0.1050 0.1200 0.1350 0.1250 -
P/RPS 1.75 1.40 1.39 1.29 1.37 1.48 1.36 18.29% QoQ % 25.00% 0.72% 7.75% -5.84% -7.43% 8.82% - Horiz. % 128.68% 102.94% 102.21% 94.85% 100.74% 108.82% 100.00%
P/EPS 67.99 66.68 40.71 88.30 -17.70 -41.13 12.61 207.17% QoQ % 1.96% 63.79% -53.90% 598.87% 56.97% -426.17% - Horiz. % 539.18% 528.79% 322.84% 700.24% -140.36% -326.17% 100.00%
EY 1.47 1.50 2.46 1.13 -5.65 -2.43 7.93 -67.46% QoQ % -2.00% -39.02% 117.70% 120.00% -132.51% -130.64% - Horiz. % 18.54% 18.92% 31.02% 14.25% -71.25% -30.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.20 0.20 0.20 0.23 0.25 0.23 8.51% QoQ % 30.00% 0.00% 0.00% -13.04% -8.00% 8.70% - Horiz. % 113.04% 86.96% 86.96% 86.96% 100.00% 108.70% 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
TURIYA 1Q 30 June 19.pdf 
