[WONG] QoQ Cumulative Quarter Result on 2015-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 16,527 7,775 29,623 21,342 14,296 7,013 26,670 -27.34% QoQ % 112.57% -73.75% 38.80% 49.29% 103.85% -73.70% - Horiz. % 61.97% 29.15% 111.07% 80.02% 53.60% 26.30% 100.00%
PBT 769 330 -3,384 2,131 -1,750 -1,013 -5,126 - QoQ % 133.03% 109.75% -258.80% 221.77% -72.75% 80.24% - Horiz. % -15.00% -6.44% 66.02% -41.57% 34.14% 19.76% 100.00%
Tax 0 0 -35 0 -1 0 -21 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 166.67% -0.00% 4.76% -0.00% 100.00%
NP 769 330 -3,419 2,131 -1,751 -1,013 -5,147 - QoQ % 133.03% 109.65% -260.44% 221.70% -72.85% 80.32% - Horiz. % -14.94% -6.41% 66.43% -41.40% 34.02% 19.68% 100.00%
NP to SH 763 327 -3,435 -2,136 -1,751 -1,013 -5,147 - QoQ % 133.33% 109.52% -60.81% -21.99% -72.85% 80.32% - Horiz. % -14.82% -6.35% 66.74% 41.50% 34.02% 19.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 15,758 7,445 33,042 19,211 16,047 8,026 31,817 -37.43% QoQ % 111.66% -77.47% 72.00% 19.72% 99.94% -74.77% - Horiz. % 49.53% 23.40% 103.85% 60.38% 50.44% 25.23% 100.00%
Net Worth 54,237 52,683 52,846 54,087 55,005 54,756 56,781 -3.01% QoQ % 2.95% -0.31% -2.30% -1.67% 0.45% -3.57% - Horiz. % 95.52% 92.78% 93.07% 95.25% 96.87% 96.43% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 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 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 54,237 52,683 52,846 54,087 55,005 54,756 56,781 -3.01% QoQ % 2.95% -0.31% -2.30% -1.67% 0.45% -3.57% - Horiz. % 95.52% 92.78% 93.07% 95.25% 96.87% 96.43% 100.00%
NOSH 91,927 90,833 91,114 91,673 91,675 91,261 91,583 0.25% QoQ % 1.20% -0.31% -0.61% -0.00% 0.45% -0.35% - Horiz. % 100.38% 99.18% 99.49% 100.10% 100.10% 99.65% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 4.65 % 4.24 % -11.54 % 9.99 % -12.25 % -14.44 % -19.30 % - QoQ % 9.67% 136.74% -215.52% 181.55% 15.17% 25.18% - Horiz. % -24.09% -21.97% 59.79% -51.76% 63.47% 74.82% 100.00%
ROE 1.41 % 0.62 % -6.50 % -3.95 % -3.18 % -1.85 % -9.06 % - QoQ % 127.42% 109.54% -64.56% -24.21% -71.89% 79.58% - Horiz. % -15.56% -6.84% 71.74% 43.60% 35.10% 20.42% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 17.98 8.56 32.51 23.28 15.59 7.68 29.12 -27.51% QoQ % 110.05% -73.67% 39.65% 49.33% 102.99% -73.63% - Horiz. % 61.74% 29.40% 111.64% 79.95% 53.54% 26.37% 100.00%
EPS 0.83 0.36 -3.77 -2.33 -1.91 -1.11 -5.62 - QoQ % 130.56% 109.55% -61.80% -21.99% -72.07% 80.25% - Horiz. % -14.77% -6.41% 67.08% 41.46% 33.99% 19.75% 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 0.5900 0.5800 0.5800 0.5900 0.6000 0.6000 0.6200 -3.26% QoQ % 1.72% 0.00% -1.69% -1.67% 0.00% -3.23% - Horiz. % 95.16% 93.55% 93.55% 95.16% 96.77% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,610 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 14.42 6.78 25.85 18.62 12.47 6.12 23.27 -27.34% QoQ % 112.68% -73.77% 38.83% 49.32% 103.76% -73.70% - Horiz. % 61.97% 29.14% 111.09% 80.02% 53.59% 26.30% 100.00%
EPS 0.67 0.29 -3.00 -1.86 -1.53 -0.88 -4.49 - QoQ % 131.03% 109.67% -61.29% -21.57% -73.86% 80.40% - Horiz. % -14.92% -6.46% 66.82% 41.43% 34.08% 19.60% 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 0.4732 0.4597 0.4611 0.4719 0.4799 0.4778 0.4954 -3.01% QoQ % 2.94% -0.30% -2.29% -1.67% 0.44% -3.55% - Horiz. % 95.52% 92.79% 93.08% 95.26% 96.87% 96.45% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.5200 0.5300 0.5300 0.5800 0.5700 0.6200 0.5850 -
P/RPS 2.89 6.19 1.63 2.49 3.66 8.07 2.01 27.42% QoQ % -53.31% 279.75% -34.54% -31.97% -54.65% 301.49% - Horiz. % 143.78% 307.96% 81.09% 123.88% 182.09% 401.49% 100.00%
P/EPS 62.65 147.22 -14.06 -24.89 -29.84 -55.86 -10.41 - QoQ % -57.44% 1,147.08% 43.51% 16.59% 46.58% -436.60% - Horiz. % -601.83% -1,414.22% 135.06% 239.10% 286.65% 536.60% 100.00%
EY 1.60 0.68 -7.11 -4.02 -3.35 -1.79 -9.61 - QoQ % 135.29% 109.56% -76.87% -20.00% -87.15% 81.37% - Horiz. % -16.65% -7.08% 73.99% 41.83% 34.86% 18.63% 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 0.88 0.91 0.91 0.98 0.95 1.03 0.94 -4.31% QoQ % -3.30% 0.00% -7.14% 3.16% -7.77% 9.57% - Horiz. % 93.62% 96.81% 96.81% 104.26% 101.06% 109.57% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 15/06/16 22/03/16 28/12/15 15/09/15 23/06/15 10/03/15 23/12/14 -
Price 0.5950 0.5150 0.5250 0.5800 0.6200 0.5500 0.5200 -
P/RPS 3.31 6.02 1.61 2.49 3.98 7.16 1.79 50.71% QoQ % -45.02% 273.91% -35.34% -37.44% -44.41% 300.00% - Horiz. % 184.92% 336.31% 89.94% 139.11% 222.35% 400.00% 100.00%
P/EPS 71.69 143.06 -13.93 -24.89 -32.46 -49.55 -9.25 - QoQ % -49.89% 1,126.99% 44.03% 23.32% 34.49% -435.68% - Horiz. % -775.03% -1,546.59% 150.59% 269.08% 350.92% 535.68% 100.00%
EY 1.39 0.70 -7.18 -4.02 -3.08 -2.02 -10.81 - QoQ % 98.57% 109.75% -78.61% -30.52% -52.48% 81.31% - Horiz. % -12.86% -6.48% 66.42% 37.19% 28.49% 18.69% 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 1.01 0.89 0.91 0.98 1.03 0.92 0.84 13.09% QoQ % 13.48% -2.20% -7.14% -4.85% 11.96% 9.52% - Horiz. % 120.24% 105.95% 108.33% 116.67% 122.62% 109.52% 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
Q3_FY 2015.pdf 
