[BTECH] QoQ Cumulative Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 6,005 27,855 20,868 13,555 6,553 26,611 19,894 -54.97% QoQ % -78.44% 33.48% 53.95% 106.85% -75.37% 33.76% - Horiz. % 30.18% 140.02% 104.90% 68.14% 32.94% 133.76% 100.00%
PBT 1,054 7,116 4,601 2,848 1,532 5,928 4,891 -64.02% QoQ % -85.19% 54.66% 61.55% 85.90% -74.16% 21.20% - Horiz. % 21.55% 145.49% 94.07% 58.23% 31.32% 121.20% 100.00%
Tax -244 -1,098 -1,157 -741 -392 -1,776 -1,198 -65.35% QoQ % 77.78% 5.10% -56.14% -89.03% 77.93% -48.25% - Horiz. % 20.37% 91.65% 96.58% 61.85% 32.72% 148.25% 100.00%
NP 810 6,018 3,444 2,107 1,140 4,152 3,693 -63.60% QoQ % -86.54% 74.74% 63.46% 84.82% -72.54% 12.43% - Horiz. % 21.93% 162.96% 93.26% 57.05% 30.87% 112.43% 100.00%
NP to SH 756 8,078 3,333 2,038 1,133 4,179 3,696 -65.25% QoQ % -90.64% 142.36% 63.54% 79.88% -72.89% 13.07% - Horiz. % 20.45% 218.56% 90.18% 55.14% 30.65% 113.07% 100.00%
Tax Rate 23.15 % 15.43 % 25.15 % 26.02 % 25.59 % 29.96 % 24.49 % -3.68% QoQ % 50.03% -38.65% -3.34% 1.68% -14.59% 22.34% - Horiz. % 94.53% 63.01% 102.69% 106.25% 104.49% 122.34% 100.00%
Total Cost 5,195 21,837 17,424 11,448 5,413 22,459 16,201 -53.12% QoQ % -76.21% 25.33% 52.20% 111.49% -75.90% 38.63% - Horiz. % 32.07% 134.79% 107.55% 70.66% 33.41% 138.63% 100.00%
Net Worth 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89% QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% - Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 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 - 4,032 2,016 2,016 - 4,032 2,016 - QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
Div Payout % - % 49.91 % 60.49 % 98.92 % - % 96.48 % 54.55 % - QoQ % 0.00% -17.49% -38.85% 0.00% 0.00% 76.87% - Horiz. % 0.00% 91.49% 110.89% 181.34% 0.00% 176.87% 100.00%
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 63,000 63,000 57,960 57,960 60,479 57,960 55,439 8.89% QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% - Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
NOSH 252,000 252,000 252,000 252,000 252,000 252,000 252,000 - 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 13.49 % 21.60 % 16.50 % 15.54 % 17.40 % 15.60 % 18.56 % -19.14% QoQ % -37.55% 30.91% 6.18% -10.69% 11.54% -15.95% - Horiz. % 72.68% 116.38% 88.90% 83.73% 93.75% 84.05% 100.00%
ROE 1.20 % 12.82 % 5.75 % 3.52 % 1.87 % 7.21 % 6.67 % -68.10% QoQ % -90.64% 122.96% 63.35% 88.24% -74.06% 8.10% - Horiz. % 17.99% 192.20% 86.21% 52.77% 28.04% 108.10% 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 2.38 11.05 8.28 5.38 2.60 10.56 7.89 -54.99% QoQ % -78.46% 33.45% 53.90% 106.92% -75.38% 33.84% - Horiz. % 30.16% 140.05% 104.94% 68.19% 32.95% 133.84% 100.00%
EPS 0.30 2.33 1.32 0.81 0.45 1.66 1.47 -65.30% QoQ % -87.12% 76.52% 62.96% 80.00% -72.89% 12.93% - Horiz. % 20.41% 158.50% 89.80% 55.10% 30.61% 112.93% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.60 0.80 - QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89% QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% - Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.38 11.05 8.28 5.38 2.60 10.56 7.89 -54.99% QoQ % -78.46% 33.45% 53.90% 106.92% -75.38% 33.84% - Horiz. % 30.16% 140.05% 104.94% 68.19% 32.95% 133.84% 100.00%
EPS 0.30 2.33 1.32 0.81 0.45 1.66 1.47 -65.30% QoQ % -87.12% 76.52% 62.96% 80.00% -72.89% 12.93% - Horiz. % 20.41% 158.50% 89.80% 55.10% 30.61% 112.93% 100.00%
DPS 0.00 1.60 0.80 0.80 0.00 1.60 0.80 - QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 200.00% 100.00% 100.00% 0.00% 200.00% 100.00%
NAPS 0.2500 0.2500 0.2300 0.2300 0.2400 0.2300 0.2200 8.89% QoQ % 0.00% 8.70% 0.00% -4.17% 4.35% 4.55% - Horiz. % 113.64% 113.64% 104.55% 104.55% 109.09% 104.55% 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 0.2300 0.2200 0.2150 0.2300 0.3450 0.2350 0.2500 -
P/RPS 9.65 1.99 2.60 4.28 13.27 2.23 3.17 109.90% QoQ % 384.92% -23.46% -39.25% -67.75% 495.07% -29.65% - Horiz. % 304.42% 62.78% 82.02% 135.02% 418.61% 70.35% 100.00%
P/EPS 76.67 6.86 16.26 28.44 76.73 14.17 17.05 172.19% QoQ % 1,017.64% -57.81% -42.83% -62.93% 441.50% -16.89% - Horiz. % 449.68% 40.23% 95.37% 166.80% 450.03% 83.11% 100.00%
EY 1.30 14.57 6.15 3.52 1.30 7.06 5.87 -63.36% QoQ % -91.08% 136.91% 74.72% 170.77% -81.59% 20.27% - Horiz. % 22.15% 248.21% 104.77% 59.97% 22.15% 120.27% 100.00%
DY 0.00 7.27 3.72 3.48 0.00 6.81 3.20 - QoQ % 0.00% 95.43% 6.90% 0.00% 0.00% 112.81% - Horiz. % 0.00% 227.19% 116.25% 108.75% 0.00% 212.81% 100.00%
P/NAPS 0.92 0.88 0.93 1.00 1.44 1.02 1.14 -13.31% QoQ % 4.55% -5.38% -7.00% -30.56% 41.18% -10.53% - Horiz. % 80.70% 77.19% 81.58% 87.72% 126.32% 89.47% 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 26/06/20 27/02/20 26/11/19 27/08/19 28/05/19 28/02/19 28/11/18 -
Price 0.3350 0.2100 0.2150 0.2150 0.2250 0.2850 0.2250 -
P/RPS 14.06 1.90 2.60 4.00 8.65 2.70 2.85 189.52% QoQ % 640.00% -26.92% -35.00% -53.76% 220.37% -5.26% - Horiz. % 493.33% 66.67% 91.23% 140.35% 303.51% 94.74% 100.00%
P/EPS 111.67 6.55 16.26 26.58 50.04 17.19 15.34 275.16% QoQ % 1,604.89% -59.72% -38.83% -46.88% 191.10% 12.06% - Horiz. % 727.97% 42.70% 106.00% 173.27% 326.21% 112.06% 100.00%
EY 0.90 15.26 6.15 3.76 2.00 5.82 6.52 -73.26% QoQ % -94.10% 148.13% 63.56% 88.00% -65.64% -10.74% - Horiz. % 13.80% 234.05% 94.33% 57.67% 30.67% 89.26% 100.00%
DY 0.00 7.62 3.72 3.72 0.00 5.61 3.56 - QoQ % 0.00% 104.84% 0.00% 0.00% 0.00% 57.58% - Horiz. % 0.00% 214.04% 104.49% 104.49% 0.00% 157.58% 100.00%
P/NAPS 1.34 0.84 0.93 0.93 0.94 1.24 1.02 19.93% QoQ % 59.52% -9.68% 0.00% -1.06% -24.19% 21.57% - Horiz. % 131.37% 82.35% 91.18% 91.18% 92.16% 121.57% 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
BTECH Q2 2019_BURSA (27.08.2019).pdf 
