[OCR] QoQ Cumulative Quarter Result on 2017-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 21,519 88,773 64,163 40,727 11,956 38,452 28,662 -17.35% QoQ % -75.76% 38.36% 57.54% 240.64% -68.91% 34.16% - Horiz. % 75.08% 309.72% 223.86% 142.09% 41.71% 134.16% 100.00%
PBT 2,530 6,631 4,847 2,354 335 -4,021 -769 - QoQ % -61.85% 36.81% 105.90% 602.69% 108.33% -422.89% - Horiz. % -329.00% -862.29% -630.30% -306.11% -43.56% 522.89% 100.00%
Tax -363 -3,927 -2,514 -1,083 -66 -63 -95 143.82% QoQ % 90.76% -56.21% -132.13% -1,540.91% -4.76% 33.68% - Horiz. % 382.11% 4,133.68% 2,646.32% 1,140.00% 69.47% 66.32% 100.00%
NP 2,167 2,704 2,333 1,271 269 -4,084 -864 - QoQ % -19.86% 15.90% 83.56% 372.49% 106.59% -372.69% - Horiz. % -250.81% -312.96% -270.02% -147.11% -31.13% 472.69% 100.00%
NP to SH 1,062 3,728 2,350 1,277 288 -4,091 -732 - QoQ % -71.51% 58.64% 84.03% 343.40% 107.04% -458.88% - Horiz. % -145.08% -509.29% -321.04% -174.45% -39.34% 558.88% 100.00%
Tax Rate 14.35 % 59.22 % 51.87 % 46.01 % 19.70 % - % - % - QoQ % -75.77% 14.17% 12.74% 133.55% 0.00% 0.00% - Horiz. % 72.84% 300.61% 263.30% 233.55% 100.00% - -
Total Cost 19,352 86,069 61,830 39,456 11,687 42,536 29,526 -24.49% QoQ % -77.52% 39.20% 56.71% 237.61% -72.52% 44.06% - Horiz. % 65.54% 291.50% 209.41% 133.63% 39.58% 144.06% 100.00%
Net Worth 90,789 88,420 90,202 90,579 88,800 78,024 46,011 57.12% QoQ % 2.68% -1.98% -0.42% 2.00% 13.81% 69.58% - Horiz. % 197.32% 192.17% 196.04% 196.86% 193.00% 169.58% 100.00%
Dividend 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 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 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 90,789 88,420 90,202 90,579 88,800 78,024 46,011 57.12% QoQ % 2.68% -1.98% -0.42% 2.00% 13.81% 69.58% - Horiz. % 197.32% 192.17% 196.04% 196.86% 193.00% 169.58% 100.00%
NOSH 267,029 238,974 237,373 238,366 240,000 210,876 209,142 17.64% QoQ % 11.74% 0.67% -0.42% -0.68% 13.81% 0.83% - Horiz. % 127.68% 114.26% 113.50% 113.97% 114.75% 100.83% 100.00%
Ratio Analysis 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 10.07 % 3.05 % 3.64 % 3.12 % 2.25 % -10.62 % -3.01 % - QoQ % 230.16% -16.21% 16.67% 38.67% 121.19% -252.82% - Horiz. % -334.55% -101.33% -120.93% -103.65% -74.75% 352.82% 100.00%
ROE 1.17 % 4.22 % 2.61 % 1.41 % 0.32 % -5.24 % -1.59 % - QoQ % -72.27% 61.69% 85.11% 340.62% 106.11% -229.56% - Horiz. % -73.58% -265.41% -164.15% -88.68% -20.13% 329.56% 100.00%
Per Share 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 8.06 37.15 27.03 17.09 4.98 18.23 13.70 -29.72% QoQ % -78.30% 37.44% 58.16% 243.17% -72.68% 33.07% - Horiz. % 58.83% 271.17% 197.30% 124.74% 36.35% 133.07% 100.00%
EPS 0.40 1.56 0.99 0.54 0.12 -1.94 -0.35 - QoQ % -74.36% 57.58% 83.33% 350.00% 106.19% -454.29% - Horiz. % -114.29% -445.71% -282.86% -154.29% -34.29% 554.29% 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 0.3400 0.3700 0.3800 0.3800 0.3700 0.3700 0.2200 33.57% QoQ % -8.11% -2.63% 0.00% 2.70% 0.00% 68.18% - Horiz. % 154.55% 168.18% 172.73% 172.73% 168.18% 168.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 6.51 26.84 19.40 12.31 3.62 11.63 8.67 -17.35% QoQ % -75.75% 38.35% 57.60% 240.06% -68.87% 34.14% - Horiz. % 75.09% 309.57% 223.76% 141.98% 41.75% 134.14% 100.00%
EPS 0.32 1.13 0.71 0.39 0.09 -1.24 -0.22 - QoQ % -71.68% 59.15% 82.05% 333.33% 107.26% -463.64% - Horiz. % -145.45% -513.64% -322.73% -177.27% -40.91% 563.64% 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 0.2745 0.2674 0.2727 0.2739 0.2685 0.2359 0.1391 57.13% QoQ % 2.66% -1.94% -0.44% 2.01% 13.82% 69.59% - Horiz. % 197.34% 192.24% 196.05% 196.91% 193.03% 169.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.5500 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 -
P/RPS 6.82 1.53 2.29 2.90 7.73 2.22 3.61 52.64% QoQ % 345.75% -33.19% -21.03% -62.48% 248.20% -38.50% - Horiz. % 188.92% 42.38% 63.43% 80.33% 214.13% 61.50% 100.00%
P/EPS 138.29 36.54 62.63 92.40 320.83 -20.88 -141.43 - QoQ % 278.46% -41.66% -32.22% -71.20% 1,636.54% 85.24% - Horiz. % -97.78% -25.84% -44.28% -65.33% -226.85% 14.76% 100.00%
EY 0.72 2.74 1.60 1.08 0.31 -4.79 -0.71 - QoQ % -73.72% 71.25% 48.15% 248.39% 106.47% -574.65% - Horiz. % -101.41% -385.92% -225.35% -152.11% -43.66% 674.65% 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 1.62 1.54 1.63 1.30 1.04 1.09 2.25 -19.62% QoQ % 5.19% -5.52% 25.38% 25.00% -4.59% -51.56% - Horiz. % 72.00% 68.44% 72.44% 57.78% 46.22% 48.44% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 -
Price 0.5250 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 -
P/RPS 6.51 1.53 2.37 3.80 8.03 2.03 3.32 56.47% QoQ % 325.49% -35.44% -37.63% -52.68% 295.57% -38.86% - Horiz. % 196.08% 46.08% 71.39% 114.46% 241.87% 61.14% 100.00%
P/EPS 132.01 36.54 64.65 121.33 333.33 -19.07 -130.00 - QoQ % 261.28% -43.48% -46.72% -63.60% 1,847.93% 85.33% - Horiz. % -101.55% -28.11% -49.73% -93.33% -256.41% 14.67% 100.00%
EY 0.76 2.74 1.55 0.82 0.30 -5.24 -0.77 - QoQ % -72.26% 76.77% 89.02% 173.33% 105.73% -580.52% - Horiz. % -98.70% -355.84% -201.30% -106.49% -38.96% 680.52% 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 1.54 1.54 1.68 1.71 1.08 1.00 2.07 -17.85% QoQ % 0.00% -8.33% -1.75% 58.33% 8.00% -51.69% - Horiz. % 74.40% 74.40% 81.16% 82.61% 52.17% 48.31% 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
OCR-Quarterly Report as at 31 January 2017.pdf.pdf 
