[SIGN] QoQ Quarter Result on 30-Jun-2016 [#4]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 543.4%
YoY- 2286.45%
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,250 40,657 42,806 42,231 54,693 54,969 44,876 6.39%
PBT 5,488 4,634 4,560 40,585 6,769 7,783 6,850 -13.72%
Tax -1,402 -1,189 -1,080 -6,118 -1,625 -1,867 -1,818 -15.89%
NP 4,086 3,445 3,480 34,467 5,144 5,916 5,032 -12.95%
-
NP to SH 3,495 3,358 3,338 32,241 5,011 5,649 4,892 -20.06%
-
Tax Rate 25.55% 25.66% 23.68% 15.07% 24.01% 23.99% 26.54% -
Total Cost 45,164 37,212 39,326 7,764 49,549 49,053 39,844 8.70%
-
Net Worth 159,740 162,149 165,022 163,377 149,136 146,633 146,760 5.80%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 4,805 - - - -
Div Payout % - - - 14.90% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 159,740 162,149 165,022 163,377 149,136 146,633 146,760 5.80%
NOSH 240,304 240,304 240,304 240,261 119,309 120,191 119,317 59.41%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.30% 8.47% 8.13% 81.62% 9.41% 10.76% 11.21% -
ROE 2.19% 2.07% 2.02% 19.73% 3.36% 3.85% 3.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 21.27 17.30 18.16 17.58 45.84 45.73 37.61 -31.58%
EPS 1.50 1.40 1.40 27.00 4.20 4.70 4.10 -48.81%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.68 1.25 1.22 1.23 -31.95%
Adjusted Per Share Value based on latest NOSH - 240,261
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.63 6.30 6.63 6.54 8.47 8.52 6.95 6.41%
EPS 0.54 0.52 0.52 4.99 0.78 0.88 0.76 -20.35%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.2475 0.2512 0.2557 0.2531 0.231 0.2272 0.2274 5.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.975 0.795 0.92 0.98 2.16 1.84 2.40 -
P/RPS 4.58 4.60 5.07 5.58 4.71 4.02 6.38 -19.81%
P/EPS 64.58 55.64 64.98 7.30 51.43 39.15 58.54 6.75%
EY 1.55 1.80 1.54 13.69 1.94 2.55 1.71 -6.33%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 1.41 1.15 1.31 1.44 1.73 1.51 1.95 -19.42%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 21/11/16 29/08/16 16/05/16 22/02/16 23/11/15 -
Price 0.995 0.96 0.825 0.955 1.05 1.86 2.58 -
P/RPS 4.68 5.55 4.54 5.43 2.29 4.07 6.86 -22.48%
P/EPS 65.91 67.18 58.27 7.12 25.00 39.57 62.93 3.12%
EY 1.52 1.49 1.72 14.05 4.00 2.53 1.59 -2.95%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 1.18 1.40 0.84 1.52 2.10 -22.22%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment