[OCR] YoY Annual (Unaudited) Result on 2016-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 81,830 74,957 88,773 38,452 36,763 37,562 45,083 9.73% YoY % 9.17% -15.56% 130.87% 4.59% -2.13% -16.68% - Horiz. % 181.51% 166.26% 196.91% 85.29% 81.55% 83.32% 100.00%
PBT 10,635 -5,545 6,631 -4,021 -7,960 -5,735 -3,460 - YoY % 291.79% -183.62% 264.91% 49.48% -38.80% -65.75% - Horiz. % -307.37% 160.26% -191.65% 116.21% 230.06% 165.75% 100.00%
Tax -1,597 -1,494 -3,927 -63 -32 -212 -147 44.98% YoY % -6.89% 61.96% -6,133.33% -96.88% 84.91% -44.22% - Horiz. % 1,086.39% 1,016.33% 2,671.43% 42.86% 21.77% 144.22% 100.00%
NP 9,038 -7,039 2,704 -4,084 -7,992 -5,947 -3,607 - YoY % 228.40% -360.32% 166.21% 48.90% -34.39% -64.87% - Horiz. % -250.57% 195.15% -74.97% 113.22% 221.57% 164.87% 100.00%
NP to SH 8,921 -7,004 3,728 -4,091 -7,991 -5,947 -3,607 - YoY % 227.37% -287.88% 191.13% 48.80% -34.37% -64.87% - Horiz. % -247.32% 194.18% -103.35% 113.42% 221.54% 164.87% 100.00%
Tax Rate 15.02 % - % 59.22 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 25.36% 0.00% 100.00% - - - -
Total Cost 72,792 81,996 86,069 42,536 44,755 43,509 48,690 6.46% YoY % -11.22% -4.73% 102.34% -4.96% 2.86% -10.64% - Horiz. % 149.50% 168.40% 176.77% 87.36% 91.92% 89.36% 100.00%
Net Worth 84,266 93,568 88,420 78,024 45,662 37,858 41,733 11.56% YoY % -9.94% 5.82% 13.32% 70.87% 20.61% -9.29% - Horiz. % 201.91% 224.20% 211.87% 186.96% 109.41% 90.71% 100.00%
Dividend 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 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 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 84,266 93,568 88,420 78,024 45,662 37,858 41,733 11.56% YoY % -9.94% 5.82% 13.32% 70.87% 20.61% -9.29% - Horiz. % 201.91% 224.20% 211.87% 186.96% 109.41% 90.71% 100.00%
NOSH 324,102 292,402 238,974 210,876 190,261 157,745 149,049 12.86% YoY % 10.84% 22.36% 13.32% 10.83% 20.61% 5.83% - Horiz. % 217.45% 196.18% 160.33% 141.48% 127.65% 105.83% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 11.04 % -9.39 % 3.05 % -10.62 % -21.74 % -15.83 % -8.00 % - YoY % 217.57% -407.87% 128.72% 51.15% -37.33% -97.88% - Horiz. % -138.00% 117.38% -38.12% 132.75% 271.75% 197.88% 100.00%
ROE 10.59 % -7.49 % 4.22 % -5.24 % -17.50 % -15.71 % -8.64 % - YoY % 241.39% -277.49% 180.53% 70.06% -11.39% -81.83% - Horiz. % -122.57% 86.69% -48.84% 60.65% 202.55% 181.83% 100.00%
Per Share 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 25.25 25.63 37.15 18.23 19.32 23.81 30.25 -2.77% YoY % -1.48% -31.01% 103.78% -5.64% -18.86% -21.29% - Horiz. % 83.47% 84.73% 122.81% 60.26% 63.87% 78.71% 100.00%
EPS 2.75 -2.43 1.56 -1.94 -4.20 -3.77 -2.42 - YoY % 213.17% -255.77% 180.41% 53.81% -11.41% -55.79% - Horiz. % -113.64% 100.41% -64.46% 80.17% 173.55% 155.79% 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 0.2600 0.3200 0.3700 0.3700 0.2400 0.2400 0.2800 -1.15% YoY % -18.75% -13.51% 0.00% 54.17% 0.00% -14.29% - Horiz. % 92.86% 114.29% 132.14% 132.14% 85.71% 85.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 17.91 16.41 19.43 8.42 8.05 8.22 9.87 9.72% YoY % 9.14% -15.54% 130.76% 4.60% -2.07% -16.72% - Horiz. % 181.46% 166.26% 196.86% 85.31% 81.56% 83.28% 100.00%
EPS 1.95 -1.53 0.82 -0.90 -1.75 -1.30 -0.79 - YoY % 227.45% -286.59% 191.11% 48.57% -34.62% -64.56% - Horiz. % -246.84% 193.67% -103.80% 113.92% 221.52% 164.56% 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 0.1845 0.2048 0.1935 0.1708 0.1000 0.0829 0.0914 11.56% YoY % -9.91% 5.84% 13.29% 70.80% 20.63% -9.30% - Horiz. % 201.86% 224.07% 211.71% 186.87% 109.41% 90.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/19 31/12/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.2600 0.2900 0.5700 0.4050 0.5600 0.2550 0.2200 -
P/RPS 1.03 1.13 1.53 2.22 2.90 1.07 0.73 5.51% YoY % -8.85% -26.14% -31.08% -23.45% 171.03% 46.58% - Horiz. % 141.10% 154.79% 209.59% 304.11% 397.26% 146.58% 100.00%
P/EPS 9.45 -12.11 36.54 -20.88 -13.33 -6.76 -9.09 - YoY % 178.03% -133.14% 275.00% -56.64% -97.19% 25.63% - Horiz. % -103.96% 133.22% -401.98% 229.70% 146.64% 74.37% 100.00%
EY 10.59 -8.26 2.74 -4.79 -7.50 -14.78 -11.00 - YoY % 228.21% -401.46% 157.20% 36.13% 49.26% -34.36% - Horiz. % -96.27% 75.09% -24.91% 43.55% 68.18% 134.36% 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 1.00 0.91 1.54 1.09 2.33 1.06 0.79 3.74% YoY % 9.89% -40.91% 41.28% -53.22% 119.81% 34.18% - Horiz. % 126.58% 115.19% 194.94% 137.97% 294.94% 134.18% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 27/02/20 28/02/19 28/09/17 26/09/16 28/09/15 25/09/14 27/09/13 -
Price 0.2550 0.2400 0.5700 0.3700 0.4950 0.5900 0.2100 -
P/RPS 1.01 0.94 1.53 2.03 2.56 2.48 0.69 6.11% YoY % 7.45% -38.56% -24.63% -20.70% 3.23% 259.42% - Horiz. % 146.38% 136.23% 221.74% 294.20% 371.01% 359.42% 100.00%
P/EPS 9.26 -10.02 36.54 -19.07 -11.79 -15.65 -8.68 - YoY % 192.42% -127.42% 291.61% -61.75% 24.66% -80.30% - Horiz. % -106.68% 115.44% -420.97% 219.70% 135.83% 180.30% 100.00%
EY 10.79 -9.98 2.74 -5.24 -8.48 -6.39 -11.52 - YoY % 208.12% -464.23% 152.29% 38.21% -32.71% 44.53% - Horiz. % -93.66% 86.63% -23.78% 45.49% 73.61% 55.47% 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 0.98 0.75 1.54 1.00 2.06 2.46 0.75 4.25% YoY % 30.67% -51.30% 54.00% -51.46% -16.26% 228.00% - Horiz. % 130.67% 100.00% 205.33% 133.33% 274.67% 328.00% 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 
