[REACH] QoQ TTM Result on 2015-07-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
Revenue 5,710,956 5,710,956 4,400,997 4,413,305 4,398,015 4,398,279 12,639 18,962.21% QoQ % 0.00% 29.77% -0.28% 0.35% -0.01% 34,699.27% - Horiz. % 45,185.19% 45,185.19% 34,820.77% 34,918.15% 34,797.18% 34,799.27% 100.00%
PBT -2,583,807 -2,583,807 -2,353,868 -2,356,370 -2,352,923 -2,378,628 -30,686 4,403.08% QoQ % 0.00% -9.77% 0.11% -0.15% 1.08% -7,651.51% - Horiz. % 8,420.15% 8,420.15% 7,670.82% 7,678.97% 7,667.74% 7,751.51% 100.00%
Tax -1,425,768 -1,425,768 -1,099,118 -1,101,457 -1,098,766 -1,098,883 -2,456 23,539.27% QoQ % 0.00% -29.72% 0.21% -0.24% 0.01% -44,642.79% - Horiz. % 58,052.44% 58,052.44% 44,752.36% 44,847.60% 44,738.03% 44,742.79% 100.00%
NP -4,009,575 -4,009,575 -3,452,986 -3,457,827 -3,451,689 -3,477,511 -33,142 6,047.36% QoQ % 0.00% -16.12% 0.14% -0.18% 0.74% -10,392.76% - Horiz. % 12,098.17% 12,098.17% 10,418.76% 10,433.37% 10,414.85% 10,492.76% 100.00%
NP to SH -4,009,575 -4,009,575 -3,452,986 -3,457,827 -3,451,689 -3,477,511 -33,142 6,047.36% QoQ % 0.00% -16.12% 0.14% -0.18% 0.74% -10,392.76% - Horiz. % 12,098.17% 12,098.17% 10,418.76% 10,433.37% 10,414.85% 10,492.76% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,720,531 9,720,531 7,853,983 7,871,132 7,849,704 7,875,790 45,781 9,865.21% QoQ % 0.00% 23.77% -0.22% 0.27% -0.33% 17,103.18% - Horiz. % 21,232.68% 21,232.68% 17,155.55% 17,193.01% 17,146.21% 17,203.18% 100.00%
Net Worth - 24,576,653 529,349 36,950,760 - - 3,815,200 - QoQ % 0.00% 4,542.80% -98.57% 0.00% 0.00% 0.00% - Horiz. % 0.00% 644.18% 13.87% 968.51% 0.00% 0.00% 100.00%
Dividend 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
Net Worth - 24,576,653 529,349 36,950,760 - - 3,815,200 - QoQ % 0.00% 4,542.80% -98.57% 0.00% 0.00% 0.00% - Horiz. % 0.00% 644.18% 13.87% 968.51% 0.00% 0.00% 100.00%
NOSH 278,016,447 278,016,447 26,467,500 61,380,001 277,971,610 277,971,610 6,455,499 2,431.85% QoQ % 0.00% 950.41% -56.88% -77.92% 0.00% 4,205.97% - Horiz. % 4,306.66% 4,306.66% 410.00% 950.82% 4,305.97% 4,305.97% 100.00%
Ratio Analysis 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
NP Margin -70.21 % -70.21 % -78.46 % -78.35 % -78.48 % -79.07 % -262.22 % -67.75% QoQ % 0.00% 10.51% -0.14% 0.17% 0.75% 69.85% - Horiz. % 26.78% 26.78% 29.92% 29.88% 29.93% 30.15% 100.00%
ROE - % -16.31 % -652.31 % -9.36 % - % - % -0.87 % - QoQ % 0.00% 97.50% -6,869.12% 0.00% 0.00% 0.00% - Horiz. % 0.00% 1,874.71% 74,978.16% 1,075.86% 0.00% 0.00% 100.00%
Per Share 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
RPS 2.05 2.05 16.63 7.19 1.58 1.58 0.20 637.96% QoQ % 0.00% -87.67% 131.29% 355.06% 0.00% 690.00% - Horiz. % 1,025.00% 1,025.00% 8,315.00% 3,595.00% 790.00% 790.00% 100.00%
EPS -1.44 -1.44 -13.05 -5.63 -1.24 -1.25 -0.51 143.87% QoQ % 0.00% 88.97% -131.79% -354.03% 0.80% -145.10% - Horiz. % 282.35% 282.35% 2,558.82% 1,103.92% 243.14% 245.10% 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 - 0.0884 0.0200 0.6020 - - 0.5910 - QoQ % 0.00% 342.00% -96.68% 0.00% 0.00% 0.00% - Horiz. % 0.00% 14.96% 3.38% 101.86% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,096,413 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
RPS 520.88 520.88 401.40 402.52 401.13 401.15 1.15 19,001.59% QoQ % 0.00% 29.77% -0.28% 0.35% -0.00% 34,782.61% - Horiz. % 45,293.91% 45,293.91% 34,904.35% 35,001.74% 34,880.87% 34,882.61% 100.00%
EPS -365.70 -365.70 -314.93 -315.38 -314.82 -317.17 -3.02 6,052.21% QoQ % 0.00% -16.12% 0.14% -0.18% 0.74% -10,402.32% - Horiz. % 12,109.27% 12,109.27% 10,428.15% 10,443.05% 10,424.50% 10,502.32% 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 - 22.4155 0.4828 33.7015 - - 3.4797 - QoQ % 0.00% 4,542.81% -98.57% 0.00% 0.00% 0.00% - Horiz. % 0.00% 644.18% 13.87% 968.52% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
Date 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 27/02/15 30/01/15 -
Price 0.6800 0.6550 0.6350 0.6100 0.5950 0.6250 0.6200 -
P/RPS 33.10 31.89 3.82 8.48 37.61 39.50 316.67 -85.62% QoQ % 3.79% 734.82% -54.95% -77.45% -4.78% -87.53% - Horiz. % 10.45% 10.07% 1.21% 2.68% 11.88% 12.47% 100.00%
P/EPS -47.15 -45.42 -4.87 -10.83 -47.92 -49.96 -120.77 -55.41% QoQ % -3.81% -832.65% 55.03% 77.40% 4.08% 58.63% - Horiz. % 39.04% 37.61% 4.03% 8.97% 39.68% 41.37% 100.00%
EY -2.12 -2.20 -20.55 -9.24 -2.09 -2.00 -0.83 123.75% QoQ % 3.64% 89.29% -122.40% -342.11% -4.50% -140.96% - Horiz. % 255.42% 265.06% 2,475.90% 1,113.25% 251.81% 240.96% 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 0.00 7.41 31.75 1.01 0.00 0.00 1.05 - QoQ % 0.00% -76.66% 3,043.56% 0.00% 0.00% 0.00% - Horiz. % 0.00% 705.71% 3,023.81% 96.19% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/16 29/02/16 31/12/15 31/07/15 30/06/15 28/02/15 31/01/15 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 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/EPS 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. % - - - - - - -
EY 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. % - - - - - - -
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 0.00 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. % - - - - - - -
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
2015-7 REB Management Accounts 31 July 2015-annoucement.pdf 
