[OCR] QoQ Quarter Result on 2016-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 23,436 28,772 11,956 9,789 8,596 9,525 10,542 70.42% QoQ % -18.55% 140.65% 22.14% 13.88% -9.75% -9.65% - Horiz. % 222.31% 272.93% 113.41% 92.86% 81.54% 90.35% 100.00%
PBT 2,492 2,020 335 -2,860 -1,499 171 558 171.44% QoQ % 23.37% 502.99% 111.71% -90.79% -976.61% -69.35% - Horiz. % 446.60% 362.01% 60.04% -512.54% -268.64% 30.65% 100.00%
Tax -1,430 -1,017 -66 33 71 -31 -135 383.01% QoQ % -40.61% -1,440.91% -300.00% -53.52% 329.03% 77.04% - Horiz. % 1,059.26% 753.33% 48.89% -24.44% -52.59% 22.96% 100.00%
NP 1,062 1,003 269 -2,827 -1,428 140 423 84.83% QoQ % 5.88% 272.86% 109.52% -97.97% -1,120.00% -66.90% - Horiz. % 251.06% 237.12% 63.59% -668.32% -337.59% 33.10% 100.00%
NP to SH 1,073 990 288 -2,702 -1,328 169 423 86.10% QoQ % 8.38% 243.75% 110.66% -103.46% -885.80% -60.05% - Horiz. % 253.66% 234.04% 68.09% -638.77% -313.95% 39.95% 100.00%
Tax Rate 57.38 % 50.35 % 19.70 % - % - % 18.13 % 24.19 % 77.96% QoQ % 13.96% 155.58% 0.00% 0.00% 0.00% -25.05% - Horiz. % 237.21% 208.14% 81.44% 0.00% 0.00% 74.95% 100.00%
Total Cost 22,374 27,769 11,687 12,616 10,024 9,385 10,119 69.80% QoQ % -19.43% 137.61% -7.36% 25.86% 6.81% -7.25% - Horiz. % 221.11% 274.42% 115.50% 124.68% 99.06% 92.75% 100.00%
Net Worth 90,608 90,579 88,800 79,344 46,374 46,475 48,342 52.08% QoQ % 0.03% 2.00% 11.92% 71.09% -0.22% -3.86% - Horiz. % 187.43% 187.37% 183.69% 164.13% 95.93% 96.14% 100.00%
Dividend 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 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 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 90,608 90,579 88,800 79,344 46,374 46,475 48,342 52.08% QoQ % 0.03% 2.00% 11.92% 71.09% -0.22% -3.86% - Horiz. % 187.43% 187.37% 183.69% 164.13% 95.93% 96.14% 100.00%
NOSH 238,444 238,366 240,000 214,444 210,793 211,250 201,428 11.92% QoQ % 0.03% -0.68% 11.92% 1.73% -0.22% 4.88% - Horiz. % 118.38% 118.34% 119.15% 106.46% 104.65% 104.88% 100.00%
Ratio Analysis 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 4.53 % 3.49 % 2.25 % -28.88 % -16.61 % 1.47 % 4.01 % 8.48% QoQ % 29.80% 55.11% 107.79% -73.87% -1,229.93% -63.34% - Horiz. % 112.97% 87.03% 56.11% -720.20% -414.21% 36.66% 100.00%
ROE 1.18 % 1.09 % 0.32 % -3.41 % -2.86 % 0.36 % 0.88 % 21.62% QoQ % 8.26% 240.63% 109.38% -19.23% -894.44% -59.09% - Horiz. % 134.09% 123.86% 36.36% -387.50% -325.00% 40.91% 100.00%
Per Share 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 9.83 12.07 4.98 4.56 4.08 4.51 5.23 52.36% QoQ % -18.56% 142.37% 9.21% 11.76% -9.53% -13.77% - Horiz. % 187.95% 230.78% 95.22% 87.19% 78.01% 86.23% 100.00%
EPS 0.45 0.42 0.12 -1.26 -0.63 0.08 0.21 66.29% QoQ % 7.14% 250.00% 109.52% -100.00% -887.50% -61.90% - Horiz. % 214.29% 200.00% 57.14% -600.00% -300.00% 38.10% 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 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 0.2400 35.88% QoQ % 0.00% 2.70% 0.00% 68.18% 0.00% -8.33% - Horiz. % 158.33% 158.33% 154.17% 154.17% 91.67% 91.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 328,982 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 7.12 8.75 3.63 2.98 2.61 2.90 3.20 70.52% QoQ % -18.63% 141.05% 21.81% 14.18% -10.00% -9.37% - Horiz. % 222.50% 273.44% 113.44% 93.12% 81.56% 90.62% 100.00%
EPS 0.33 0.30 0.09 -0.82 -0.40 0.05 0.13 86.19% QoQ % 10.00% 233.33% 110.98% -105.00% -900.00% -61.54% - Horiz. % 253.85% 230.77% 69.23% -630.77% -307.69% 38.46% 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 0.2754 0.2753 0.2699 0.2412 0.1410 0.1413 0.1469 52.10% QoQ % 0.04% 2.00% 11.90% 71.06% -0.21% -3.81% - Horiz. % 187.47% 187.41% 183.73% 164.19% 95.98% 96.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 0.4800 -
P/RPS 6.31 4.10 7.73 8.87 12.14 10.53 9.17 -22.08% QoQ % 53.90% -46.96% -12.85% -26.94% 15.29% 14.83% - Horiz. % 68.81% 44.71% 84.30% 96.73% 132.39% 114.83% 100.00%
P/EPS 137.78 119.18 320.83 -32.14 -78.57 593.75 228.57 -28.66% QoQ % 15.61% -62.85% 1,098.23% 59.09% -113.23% 159.77% - Horiz. % 60.28% 52.14% 140.36% -14.06% -34.37% 259.77% 100.00%
EY 0.73 0.84 0.31 -3.11 -1.27 0.17 0.44 40.19% QoQ % -13.10% 170.97% 109.97% -144.88% -847.06% -61.36% - Horiz. % 165.91% 190.91% 70.45% -706.82% -288.64% 38.64% 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 1.63 1.30 1.04 1.09 2.25 2.16 2.00 -12.76% QoQ % 25.38% 25.00% -4.59% -51.56% 4.17% 8.00% - Horiz. % 81.50% 65.00% 52.00% 54.50% 112.50% 108.00% 100.00%
Price Multiplier on Announcement Date 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 17/12/15 -
Price 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 0.4850 -
P/RPS 6.51 5.39 8.03 8.11 11.16 11.09 9.27 -21.01% QoQ % 20.78% -32.88% -0.99% -27.33% 0.63% 19.63% - Horiz. % 70.23% 58.14% 86.62% 87.49% 120.39% 119.63% 100.00%
P/EPS 142.22 156.50 333.33 -29.37 -72.22 625.00 230.95 -27.64% QoQ % -9.12% -53.05% 1,234.93% 59.33% -111.56% 170.62% - Horiz. % 61.58% 67.76% 144.33% -12.72% -31.27% 270.62% 100.00%
EY 0.70 0.64 0.30 -3.41 -1.38 0.16 0.43 38.43% QoQ % 9.38% 113.33% 108.80% -147.10% -962.50% -62.79% - Horiz. % 162.79% 148.84% 69.77% -793.02% -320.93% 37.21% 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 1.68 1.71 1.08 1.00 2.07 2.27 2.02 -11.57% QoQ % -1.75% 58.33% 8.00% -51.69% -8.81% 12.38% - Horiz. % 83.17% 84.65% 53.47% 49.50% 102.48% 112.38% 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- 4th Quarter 2016.pdf 
