[OCR] YoY Annual (Unaudited) Result on 2016-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 88,773 38,452 36,763 37,562 45,083 42,650 16,844 31.89% YoY % 130.87% 4.59% -2.13% -16.68% 5.70% 153.21% - Horiz. % 527.03% 228.28% 218.26% 223.00% 267.65% 253.21% 100.00%
PBT 6,631 -4,021 -7,960 -5,735 -3,460 -2,030 -2,162 - YoY % 264.91% 49.48% -38.80% -65.75% -70.44% 6.11% - Horiz. % -306.71% 185.99% 368.18% 265.26% 160.04% 93.89% 100.00%
Tax -3,927 -63 -32 -212 -147 -98 0 - YoY % -6,133.33% -96.88% 84.91% -44.22% -50.00% 0.00% - Horiz. % 4,007.14% 64.29% 32.65% 216.33% 150.00% 100.00% -
NP 2,704 -4,084 -7,992 -5,947 -3,607 -2,128 -2,162 - YoY % 166.21% 48.90% -34.39% -64.87% -69.50% 1.57% - Horiz. % -125.07% 188.90% 369.66% 275.07% 166.84% 98.43% 100.00%
NP to SH 3,728 -4,091 -7,991 -5,947 -3,607 -2,128 -2,162 - YoY % 191.13% 48.80% -34.37% -64.87% -69.50% 1.57% - Horiz. % -172.43% 189.22% 369.61% 275.07% 166.84% 98.43% 100.00%
Tax Rate 59.22 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 86,069 42,536 44,755 43,509 48,690 44,778 19,006 28.60% YoY % 102.34% -4.96% 2.86% -10.64% 8.74% 135.60% - Horiz. % 452.85% 223.80% 235.48% 228.92% 256.18% 235.60% 100.00%
Net Worth 88,420 78,024 45,662 37,858 41,733 38,926 11,124 41.23% YoY % 13.32% 70.87% 20.61% -9.29% 7.21% 249.94% - Horiz. % 794.86% 701.40% 410.49% 340.34% 375.17% 349.94% 100.00%
Dividend 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 88,420 78,024 45,662 37,858 41,733 38,926 11,124 41.23% YoY % 13.32% 70.87% 20.61% -9.29% 7.21% 249.94% - Horiz. % 794.86% 701.40% 410.49% 340.34% 375.17% 349.94% 100.00%
NOSH 238,974 210,876 190,261 157,745 149,049 129,756 41,200 34.01% YoY % 13.32% 10.83% 20.61% 5.83% 14.87% 214.94% - Horiz. % 580.03% 511.84% 461.80% 382.88% 361.77% 314.94% 100.00%
Ratio Analysis 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 3.05 % -10.62 % -21.74 % -15.83 % -8.00 % -4.99 % -12.84 % - YoY % 128.72% 51.15% -37.33% -97.88% -60.32% 61.14% - Horiz. % -23.75% 82.71% 169.31% 123.29% 62.31% 38.86% 100.00%
ROE 4.22 % -5.24 % -17.50 % -15.71 % -8.64 % -5.47 % -19.44 % - YoY % 180.53% 70.06% -11.39% -81.83% -57.95% 71.86% - Horiz. % -21.71% 26.95% 90.02% 80.81% 44.44% 28.14% 100.00%
Per Share 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 37.15 18.23 19.32 23.81 30.25 32.87 40.88 -1.58% YoY % 103.78% -5.64% -18.86% -21.29% -7.97% -19.59% - Horiz. % 90.88% 44.59% 47.26% 58.24% 74.00% 80.41% 100.00%
EPS 1.56 -1.94 -4.20 -3.77 -2.42 -1.64 -5.25 - YoY % 180.41% 53.81% -11.41% -55.79% -47.56% 68.76% - Horiz. % -29.71% 36.95% 80.00% 71.81% 46.10% 31.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.3700 0.2400 0.2400 0.2800 0.3000 0.2700 5.39% YoY % 0.00% 54.17% 0.00% -14.29% -6.67% 11.11% - Horiz. % 137.04% 137.04% 88.89% 88.89% 103.70% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 331,498 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 26.78 11.60 11.09 11.33 13.60 12.87 5.08 31.89% YoY % 130.86% 4.60% -2.12% -16.69% 5.67% 153.35% - Horiz. % 527.17% 228.35% 218.31% 223.03% 267.72% 253.35% 100.00%
EPS 1.12 -1.23 -2.41 -1.79 -1.09 -0.64 -0.65 - YoY % 191.06% 48.96% -34.64% -64.22% -70.31% 1.54% - Horiz. % -172.31% 189.23% 370.77% 275.38% 167.69% 98.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2667 0.2354 0.1377 0.1142 0.1259 0.1174 0.0336 41.19% YoY % 13.30% 70.95% 20.58% -9.29% 7.24% 249.40% - Horiz. % 793.75% 700.60% 409.82% 339.88% 374.70% 349.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.5700 0.4050 0.5600 0.2550 0.2200 0.2000 0.4400 -
P/RPS 1.53 2.22 2.90 1.07 0.73 0.61 1.08 5.97% YoY % -31.08% -23.45% 171.03% 46.58% 19.67% -43.52% - Horiz. % 141.67% 205.56% 268.52% 99.07% 67.59% 56.48% 100.00%
P/EPS 36.54 -20.88 -13.33 -6.76 -9.09 -12.20 -8.38 - YoY % 275.00% -56.64% -97.19% 25.63% 25.49% -45.58% - Horiz. % -436.04% 249.16% 159.07% 80.67% 108.47% 145.58% 100.00%
EY 2.74 -4.79 -7.50 -14.78 -11.00 -8.20 -11.93 - YoY % 157.20% 36.13% 49.26% -34.36% -34.15% 31.27% - Horiz. % -22.97% 40.15% 62.87% 123.89% 92.20% 68.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.54 1.09 2.33 1.06 0.79 0.67 1.63 -0.94% YoY % 41.28% -53.22% 119.81% 34.18% 17.91% -58.90% - Horiz. % 94.48% 66.87% 142.94% 65.03% 48.47% 41.10% 100.00%
Price Multiplier on Announcement Date 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/17 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 -
Price 0.5700 0.3700 0.4950 0.5900 0.2100 0.2300 0.1600 -
P/RPS 1.53 2.03 2.56 2.48 0.69 0.70 0.39 25.56% YoY % -24.63% -20.70% 3.23% 259.42% -1.43% 79.49% - Horiz. % 392.31% 520.51% 656.41% 635.90% 176.92% 179.49% 100.00%
P/EPS 36.54 -19.07 -11.79 -15.65 -8.68 -14.02 -3.05 - YoY % 291.61% -61.75% 24.66% -80.30% 38.09% -359.67% - Horiz. % -1,198.03% 625.25% 386.56% 513.11% 284.59% 459.67% 100.00%
EY 2.74 -5.24 -8.48 -6.39 -11.52 -7.13 -32.80 - YoY % 152.29% 38.21% -32.71% 44.53% -61.57% 78.26% - Horiz. % -8.35% 15.98% 25.85% 19.48% 35.12% 21.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.54 1.00 2.06 2.46 0.75 0.77 0.59 17.32% YoY % 54.00% -51.46% -16.26% 228.00% -2.60% 30.51% - Horiz. % 261.02% 169.49% 349.15% 416.95% 127.12% 130.51% 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 
