[REACH] QoQ Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 107,468 85,362 44,625 14,994 0 17,348 0 - QoQ % 25.90% 91.29% 197.62% 0.00% 0.00% 0.00% - Horiz. % 619.48% 492.06% 257.23% 86.43% 0.00% 100.00% -
PBT -63,751 -40,100 -17,022 121,886 -17,651 -11,926 0 - QoQ % -58.98% -135.58% -113.97% 790.53% -48.00% 0.00% - Horiz. % 534.55% 336.24% 142.73% -1,022.02% 148.00% 100.00% -
Tax 4,229 1,086 -740 -9,192 3 -4,141 0 - QoQ % 289.41% 246.76% 91.95% -306,500.00% 100.07% 0.00% - Horiz. % -102.13% -26.23% 17.87% 221.98% -0.07% 100.00% -
NP -59,522 -39,014 -17,762 112,694 -17,648 -16,067 0 - QoQ % -52.57% -119.65% -115.76% 738.57% -9.84% 0.00% - Horiz. % 370.46% 242.82% 110.55% -701.40% 109.84% 100.00% -
NP to SH -36,574 -24,262 -17,762 112,694 -17,648 -16,067 0 - QoQ % -50.75% -36.59% -115.76% 738.57% -9.84% 0.00% - Horiz. % 227.63% 151.01% 110.55% -701.40% 109.84% 100.00% -
Tax Rate - % - % - % 7.54 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 166,990 124,376 62,387 -97,700 17,648 33,415 0 - QoQ % 34.26% 99.36% 163.86% -653.60% -47.19% 0.00% - Horiz. % 499.75% 372.22% 186.70% -292.38% 52.81% 100.00% -
Net Worth 953,879 975,807 1,008,699 908,674 - 2,778 - - QoQ % -2.25% -3.26% 11.01% 0.00% 0.00% 0.00% - Horiz. % 34,334.14% 35,123.43% 36,307.37% 32,707.02% 0.00% 100.00% -
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 953,879 975,807 1,008,699 908,674 - 2,778 - - QoQ % -2.25% -3.26% 11.01% 0.00% 0.00% 0.00% - Horiz. % 34,334.14% 35,123.43% 36,307.37% 32,707.02% 0.00% 100.00% -
NOSH 1,096,413 1,096,413 1,096,413 1,262,047 176,480,003 277,822 26,794,167 -88.10% QoQ % 0.00% 0.00% -13.12% -99.28% 63,422.59% -98.96% - Horiz. % 4.09% 4.09% 4.09% 4.71% 658.65% 1.04% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -55.39 % -45.70 % -39.80 % 751.59 % 0.00 % -92.62 % - % - QoQ % -21.20% -14.82% -105.30% 0.00% 0.00% 0.00% - Horiz. % 59.80% 49.34% 42.97% -811.48% -0.00% 100.00% -
ROE -3.83 % -2.49 % -1.76 % 12.40 % - % -578.32 % - % - QoQ % -53.82% -41.48% -114.19% 0.00% 0.00% 0.00% - Horiz. % 0.66% 0.43% 0.30% -2.14% 0.00% 100.00% -
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.80 7.79 4.07 1.19 - 6.24 - - QoQ % 25.80% 91.40% 242.02% 0.00% 0.00% 0.00% - Horiz. % 157.05% 124.84% 65.22% 19.07% 0.00% 100.00% -
EPS -0.02 -0.02 -0.01 0.09 -0.01 -6.00 0.00 - QoQ % 0.00% -100.00% -111.11% 1,000.00% 99.83% 0.00% - Horiz. % 0.33% 0.33% 0.17% -1.50% 0.17% 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 0.8700 0.8900 0.9200 0.7200 - 0.0100 - - QoQ % -2.25% -3.26% 27.78% 0.00% 0.00% 0.00% - Horiz. % 8,700.00% 8,900.00% 9,200.00% 7,200.00% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,096,413 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.80 7.79 4.07 1.37 - 1.58 - - QoQ % 25.80% 91.40% 197.08% 0.00% 0.00% 0.00% - Horiz. % 620.25% 493.04% 257.59% 86.71% 0.00% 100.00% -
EPS -0.02 -0.02 -0.01 10.28 -1.61 -1.47 0.00 - QoQ % 0.00% -100.00% -100.10% 738.51% -9.52% 0.00% - Horiz. % 1.36% 1.36% 0.68% -699.32% 109.52% 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 0.8700 0.8900 0.9200 0.8288 - 0.0025 - - QoQ % -2.25% -3.26% 11.00% 0.00% 0.00% 0.00% - Horiz. % 34,800.00% 35,600.00% 36,800.00% 33,152.00% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3900 0.4550 0.6050 0.6400 0.7050 0.6750 0.6800 -
P/RPS 3.98 5.84 14.86 53.87 0.00 0.00 0.00 - QoQ % -31.85% -60.70% -72.42% 0.00% 0.00% 0.00% - Horiz. % 7.39% 10.84% 27.58% 100.00% - - -
P/EPS -11.69 -20.56 -37.35 7.17 -7,050.00 -11.67 0.00 - QoQ % 43.14% 44.95% -620.92% 100.10% -60,311.31% 0.00% - Horiz. % 100.17% 176.18% 320.05% -61.44% 60,411.31% 100.00% -
EY -8.55 -4.86 -2.68 13.95 -0.01 -8.57 0.00 - QoQ % -75.93% -81.34% -119.21% 139,600.00% 99.88% 0.00% - Horiz. % 99.77% 56.71% 31.27% -162.78% 0.12% 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 0.45 0.51 0.66 0.89 0.00 0.00 0.00 - QoQ % -11.76% -22.73% -25.84% 0.00% 0.00% 0.00% - Horiz. % 50.56% 57.30% 74.16% 100.00% - - -
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 29/05/17 28/02/17 - 29/08/16 - -
Price 0.4300 0.3350 0.5350 0.6200 0.0000 0.6900 0.0000 -
P/RPS 4.39 4.30 13.14 52.19 0.00 0.00 0.00 - QoQ % 2.09% -67.28% -74.82% 0.00% 0.00% 0.00% - Horiz. % 8.41% 8.24% 25.18% 100.00% - - -
P/EPS -12.89 -15.14 -33.02 6.94 0.00 -11.93 0.00 - QoQ % 14.86% 54.15% -575.79% 0.00% 0.00% 0.00% - Horiz. % 108.05% 126.91% 276.78% -58.17% -0.00% 100.00% -
EY -7.76 -6.61 -3.03 14.40 0.00 -8.38 0.00 - QoQ % -17.40% -118.15% -121.04% 0.00% 0.00% 0.00% - Horiz. % 92.60% 78.88% 36.16% -171.84% -0.00% 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 0.49 0.38 0.58 0.86 0.00 0.00 0.00 - QoQ % 28.95% -34.48% -32.56% 0.00% 0.00% 0.00% - Horiz. % 56.98% 44.19% 67.44% 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
REB_unaudited FR half-year ended 31.12.2016.pdf 
