[OCR] YoY Annualized Quarter Result on 2018-04-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Revenue 82,275 86,076 0 85,550 88,773 - - -9.66% YoY % -4.42% 0.00% 0.00% -3.63% - - - Horiz. % 92.68% 96.96% 0.00% 96.37% 100.00% - -
PBT 7,426 10,120 0 6,462 6,631 - - 16.36% YoY % -26.62% 0.00% 0.00% -2.54% - - - Horiz. % 112.00% 152.62% 0.00% 97.46% 100.00% - -
Tax -162 -1,452 0 -3,352 -3,927 - - -98.59% YoY % 88.84% 0.00% 0.00% 14.64% - - - Horiz. % 4.13% 36.97% -0.00% 85.36% 100.00% - -
NP 7,264 8,668 0 3,110 2,704 - - 274.83% YoY % -16.19% 0.00% 0.00% 15.04% - - - Horiz. % 268.66% 320.56% 0.00% 115.04% 100.00% - -
NP to SH 2,194 4,248 0 3,133 3,728 - - -50.76% YoY % -48.34% 0.00% 0.00% -15.95% - - - Horiz. % 58.87% 113.95% 0.00% 84.05% 100.00% - -
Tax Rate 2.18 % 14.35 % - % 51.87 % 59.22 % - % - % -98.79% YoY % -84.81% 0.00% 0.00% -12.41% - - - Horiz. % 3.68% 24.23% 0.00% 87.59% 100.00% - -
Total Cost 75,010 77,408 0 82,440 86,069 - - -16.80% YoY % -3.10% 0.00% 0.00% -4.22% - - - Horiz. % 87.15% 89.94% 0.00% 95.78% 100.00% - -
Net Worth 96,507 90,789 98,800 90,202 88,420 - - 12.41% YoY % 6.30% -8.11% 9.53% 2.01% - - - Horiz. % 109.15% 102.68% 111.74% 102.01% 100.00% - -
Dividend 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Net Worth 96,507 90,789 98,800 90,202 88,420 - - 12.41% YoY % 6.30% -8.11% 9.53% 2.01% - - - Horiz. % 109.15% 102.68% 111.74% 102.01% 100.00% - -
NOSH 283,847 267,029 267,029 237,373 238,974 - - 25.87% YoY % 6.30% 0.00% 12.49% -0.67% - - - Horiz. % 118.78% 111.74% 111.74% 99.33% 100.00% - -
Ratio Analysis 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
NP Margin 8.83 % 10.07 % - % 3.64 % 3.05 % - % - % 314.23% YoY % -12.31% 0.00% 0.00% 19.34% - - - Horiz. % 289.51% 330.16% 0.00% 119.34% 100.00% - -
ROE 2.27 % 4.68 % - % 3.47 % 4.22 % - % - % -56.35% YoY % -51.50% 0.00% 0.00% -17.77% - - - Horiz. % 53.79% 110.90% 0.00% 82.23% 100.00% - -
Per Share 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
RPS 28.99 32.23 - 36.04 37.15 - - -28.22% YoY % -10.05% 0.00% 0.00% -2.99% - - - Horiz. % 78.03% 86.76% 0.00% 97.01% 100.00% - -
EPS 0.78 1.60 0.00 1.32 1.56 - - -60.42% YoY % -51.25% 0.00% 0.00% -15.38% - - - Horiz. % 50.00% 102.56% 0.00% 84.62% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3400 0.3400 0.3700 0.3800 0.3700 - - -10.69% YoY % 0.00% -8.11% -2.63% 2.70% - - - Horiz. % 91.89% 91.89% 100.00% 102.70% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 330,721 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
RPS 24.88 26.03 - 25.87 26.84 - - -9.64% YoY % -4.42% 0.00% 0.00% -3.61% - - - Horiz. % 92.70% 96.98% 0.00% 96.39% 100.00% - -
EPS 0.66 1.28 0.00 0.95 1.13 - - -51.27% YoY % -48.44% 0.00% 0.00% -15.93% - - - Horiz. % 58.41% 113.27% 0.00% 84.07% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.2918 0.2745 0.2987 0.2727 0.2674 - - 12.38% YoY % 6.30% -8.10% 9.53% 1.98% - - - Horiz. % 109.12% 102.66% 111.71% 101.98% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Date 30/04/18 31/10/17 29/12/17 28/04/17 31/07/17 - - -
Price 0.4050 0.5500 0.5550 0.6200 0.5700 - - -
P/RPS 1.40 1.71 0.00 1.72 1.53 - - -11.19% YoY % -18.13% 0.00% 0.00% 12.42% - - - Horiz. % 91.50% 111.76% 0.00% 112.42% 100.00% - -
P/EPS 52.38 34.57 0.00 46.97 36.54 - - 61.85% YoY % 51.52% 0.00% 0.00% 28.54% - - - Horiz. % 143.35% 94.61% 0.00% 128.54% 100.00% - -
EY 1.91 2.89 0.00 2.13 2.74 - - -38.27% YoY % -33.91% 0.00% 0.00% -22.26% - - - Horiz. % 69.71% 105.47% 0.00% 77.74% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.19 1.62 1.50 1.63 1.54 - - -29.16% YoY % -26.54% 8.00% -7.98% 5.84% - - - Horiz. % 77.27% 105.19% 97.40% 105.84% 100.00% - -
Price Multiplier on Announcement Date 30/04/18 31/10/17 31/12/17 30/04/17 31/07/17 - - CAGR
Date 27/06/18 13/12/17 - 21/06/17 28/09/17 - - -
Price 0.3550 0.5250 0.0000 0.6400 0.5700 - - -
P/RPS 1.22 1.63 0.00 1.78 1.53 - - -26.12% YoY % -25.15% 0.00% 0.00% 16.34% - - - Horiz. % 79.74% 106.54% 0.00% 116.34% 100.00% - -
P/EPS 45.92 33.00 0.00 48.48 36.54 - - 35.73% YoY % 39.15% 0.00% 0.00% 32.68% - - - Horiz. % 125.67% 90.31% 0.00% 132.68% 100.00% - -
EY 2.18 3.03 0.00 2.06 2.74 - - -26.34% YoY % -28.05% 0.00% 0.00% -24.82% - - - Horiz. % 79.56% 110.58% 0.00% 75.18% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.04 1.54 0.00 1.68 1.54 - - -40.84% YoY % -32.47% 0.00% 0.00% 9.09% - - - Horiz. % 67.53% 100.00% 0.00% 109.09% 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-Quarterly Report as at 30 April 2018.pdf.pdf 
