[WONG] QoQ TTM Result on 2015-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 31,853 30,384 29,622 29,368 29,866 28,588 26,671 12.58% QoQ % 4.83% 2.57% 0.86% -1.67% 4.47% 7.19% - Horiz. % 119.43% 113.92% 111.06% 110.11% 111.98% 107.19% 100.00%
PBT -866 -2,040 -3,383 -3,405 -4,095 -4,507 -5,126 -69.47% QoQ % 57.55% 39.70% 0.65% 16.85% 9.14% 12.08% - Horiz. % 16.89% 39.80% 66.00% 66.43% 79.89% 87.92% 100.00%
Tax -34 -35 -35 -20 -22 -21 -21 37.92% QoQ % 2.86% 0.00% -75.00% 9.09% -4.76% 0.00% - Horiz. % 161.90% 166.67% 166.67% 95.24% 104.76% 100.00% 100.00%
NP -900 -2,075 -3,418 -3,425 -4,117 -4,528 -5,147 -68.76% QoQ % 56.63% 39.29% 0.20% 16.81% 9.08% 12.03% - Horiz. % 17.49% 40.31% 66.41% 66.54% 79.99% 87.97% 100.00%
NP to SH -922 -2,094 -3,434 -3,430 -4,117 -4,528 -5,147 -68.26% QoQ % 55.97% 39.02% -0.12% 16.69% 9.08% 12.03% - Horiz. % 17.91% 40.68% 66.72% 66.64% 79.99% 87.97% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 32,753 32,459 33,040 32,793 33,983 33,116 31,818 1.95% QoQ % 0.91% -1.76% 0.75% -3.50% 2.62% 4.08% - Horiz. % 102.94% 102.01% 103.84% 103.06% 106.80% 104.08% 100.00%
Net Worth 53,468 52,683 52,686 54,083 54,592 54,756 56,943 -4.11% QoQ % 1.49% -0.01% -2.58% -0.93% -0.30% -3.84% - Horiz. % 93.90% 92.52% 92.52% 94.98% 95.87% 96.16% 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 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 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 53,468 52,683 52,686 54,083 54,592 54,756 56,943 -4.11% QoQ % 1.49% -0.01% -2.58% -0.93% -0.30% -3.84% - Horiz. % 93.90% 92.52% 92.52% 94.98% 95.87% 96.16% 100.00%
NOSH 90,625 90,833 90,839 91,666 90,987 91,261 91,843 -0.89% QoQ % -0.23% -0.01% -0.90% 0.75% -0.30% -0.63% - Horiz. % 98.67% 98.90% 98.91% 99.81% 99.07% 99.37% 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 -2.83 % -6.83 % -11.54 % -11.66 % -13.78 % -15.84 % -19.30 % -72.23% QoQ % 58.57% 40.81% 1.03% 15.38% 13.01% 17.93% - Horiz. % 14.66% 35.39% 59.79% 60.41% 71.40% 82.07% 100.00%
ROE -1.72 % -3.97 % -6.52 % -6.34 % -7.54 % -8.27 % -9.04 % -66.95% QoQ % 56.68% 39.11% -2.84% 15.92% 8.83% 8.52% - Horiz. % 19.03% 43.92% 72.12% 70.13% 83.41% 91.48% 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 35.15 33.45 32.61 32.04 32.82 31.33 29.04 13.59% QoQ % 5.08% 2.58% 1.78% -2.38% 4.76% 7.89% - Horiz. % 121.04% 115.19% 112.29% 110.33% 113.02% 107.89% 100.00%
EPS -1.02 -2.31 -3.78 -3.74 -4.52 -4.96 -5.60 -67.90% QoQ % 55.84% 38.89% -1.07% 17.26% 8.87% 11.43% - Horiz. % 18.21% 41.25% 67.50% 66.79% 80.71% 88.57% 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 27.79 26.51 25.85 25.62 26.06 24.94 23.27 12.57% QoQ % 4.83% 2.55% 0.90% -1.69% 4.49% 7.18% - Horiz. % 119.42% 113.92% 111.09% 110.10% 111.99% 107.18% 100.00%
EPS -0.80 -1.83 -3.00 -2.99 -3.59 -3.95 -4.49 -68.37% QoQ % 56.28% 39.00% -0.33% 16.71% 9.11% 12.03% - Horiz. % 17.82% 40.76% 66.82% 66.59% 79.96% 87.97% 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 0.4665 0.4597 0.4597 0.4719 0.4763 0.4778 0.4968 -4.11% QoQ % 1.48% 0.00% -2.59% -0.92% -0.31% -3.82% - Horiz. % 93.90% 92.53% 92.53% 94.99% 95.87% 96.18% 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 1.48 1.58 1.63 1.81 1.74 1.98 2.01 -18.47% QoQ % -6.33% -3.07% -9.94% 4.02% -12.12% -1.49% - Horiz. % 73.63% 78.61% 81.09% 90.05% 86.57% 98.51% 100.00%
P/EPS -51.11 -22.99 -14.02 -15.50 -12.60 -12.50 -10.44 188.60% QoQ % -122.31% -63.98% 9.55% -23.02% -0.80% -19.73% - Horiz. % 489.56% 220.21% 134.29% 148.47% 120.69% 119.73% 100.00%
EY -1.96 -4.35 -7.13 -6.45 -7.94 -8.00 -9.58 -65.31% QoQ % 54.94% 38.99% -10.54% 18.77% 0.75% 16.49% - Horiz. % 20.46% 45.41% 74.43% 67.33% 82.88% 83.51% 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 1.69 1.54 1.61 1.81 1.89 1.76 1.79 -3.76% QoQ % 9.74% -4.35% -11.05% -4.23% 7.39% -1.68% - Horiz. % 94.41% 86.03% 89.94% 101.12% 105.59% 98.32% 100.00%
P/EPS -58.48 -22.34 -13.89 -15.50 -13.70 -11.09 -9.28 241.55% QoQ % -161.77% -60.84% 10.39% -13.14% -23.53% -19.50% - Horiz. % 630.17% 240.73% 149.68% 167.03% 147.63% 119.50% 100.00%
EY -1.71 -4.48 -7.20 -6.45 -7.30 -9.02 -10.78 -70.73% QoQ % 61.83% 37.78% -11.63% 11.64% 19.07% 16.33% - Horiz. % 15.86% 41.56% 66.79% 59.83% 67.72% 83.67% 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 
