[OCR] YoY Annualized Quarter Result on 2016-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 0 85,760 81,454 40,134 37,032 41,678 55,696 - YoY % 0.00% 5.29% 102.96% 8.38% -11.15% -25.17% - Horiz. % 0.00% 153.98% 146.25% 72.06% 66.49% 74.83% 100.00%
PBT 0 8,108 4,708 1,460 -2,204 -4,016 -3,818 - YoY % 0.00% 72.22% 222.47% 166.24% 45.12% -5.19% - Horiz. % -0.00% -212.36% -123.31% -38.24% 57.73% 105.19% 100.00%
Tax 0 -1,932 -2,166 -332 -196 -176 -166 - YoY % 0.00% 10.80% -552.41% -69.39% -11.36% -6.02% - Horiz. % -0.00% 1,163.86% 1,304.82% 200.00% 118.07% 106.02% 100.00%
NP 0 6,176 2,542 1,128 -2,400 -4,192 -3,984 - YoY % 0.00% 142.96% 125.35% 147.00% 42.75% -5.22% - Horiz. % -0.00% -155.02% -63.81% -28.31% 60.24% 105.22% 100.00%
NP to SH 0 634 2,554 1,192 -2,400 -4,192 -3,984 - YoY % 0.00% -75.18% 114.26% 149.67% 42.75% -5.22% - Horiz. % -0.00% -15.91% -64.11% -29.92% 60.24% 105.22% 100.00%
Tax Rate - % 23.83 % 46.01 % 22.74 % - % - % - % - YoY % 0.00% -48.21% 102.33% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.79% 202.33% 100.00% - - -
Total Cost 0 79,584 78,912 39,006 39,432 45,870 59,680 - YoY % 0.00% 0.85% 102.31% -1.08% -14.04% -23.14% - Horiz. % 0.00% 133.35% 132.23% 65.36% 66.07% 76.86% 100.00%
Net Worth - 95,102 90,579 45,213 47,647 41,611 44,597 - YoY % 0.00% 4.99% 100.34% -5.11% 14.50% -6.69% - Horiz. % 0.00% 213.25% 203.11% 101.38% 106.84% 93.31% 100.00%
Dividend 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth - 95,102 90,579 45,213 47,647 41,611 44,597 - YoY % 0.00% 4.99% 100.34% -5.11% 14.50% -6.69% - Horiz. % 0.00% 213.25% 203.11% 101.38% 106.84% 93.31% 100.00%
NOSH 283,847 279,712 238,366 205,517 176,470 154,117 148,656 12.69% YoY % 1.48% 17.35% 15.98% 16.46% 14.50% 3.67% - Horiz. % 190.94% 188.16% 160.35% 138.25% 118.71% 103.67% 100.00%
Ratio Analysis 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin - % 7.20 % 3.12 % 2.81 % -6.48 % -10.06 % -7.15 % - YoY % 0.00% 130.77% 11.03% 143.36% 35.59% -40.70% - Horiz. % 0.00% -100.70% -43.64% -39.30% 90.63% 140.70% 100.00%
ROE - % 0.67 % 2.82 % 2.64 % -5.04 % -10.07 % -8.93 % - YoY % 0.00% -76.24% 6.82% 152.38% 49.95% -12.77% - Horiz. % 0.00% -7.50% -31.58% -29.56% 56.44% 112.77% 100.00%
Per Share 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS - 30.66 34.17 19.53 20.98 27.04 37.47 - YoY % 0.00% -10.27% 74.96% -6.91% -22.41% -27.84% - Horiz. % 0.00% 81.83% 91.19% 52.12% 55.99% 72.16% 100.00%
EPS 0.00 0.22 1.08 0.58 -1.36 -2.72 -2.68 - YoY % 0.00% -79.63% 86.21% 142.65% 50.00% -1.49% - Horiz. % -0.00% -8.21% -40.30% -21.64% 50.75% 101.49% 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 - 0.3400 0.3800 0.2200 0.2700 0.2700 0.3000 - YoY % 0.00% -10.53% 72.73% -18.52% 0.00% -10.00% - Horiz. % 0.00% 113.33% 126.67% 73.33% 90.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,842 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS - 18.77 17.83 8.79 8.11 9.12 12.19 - YoY % 0.00% 5.27% 102.84% 8.38% -11.07% -25.18% - Horiz. % 0.00% 153.98% 146.27% 72.11% 66.53% 74.82% 100.00%
EPS 0.00 0.14 0.56 0.26 -0.53 -0.92 -0.87 - YoY % 0.00% -75.00% 115.38% 149.06% 42.39% -5.75% - Horiz. % -0.00% -16.09% -64.37% -29.89% 60.92% 105.75% 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 - 0.2082 0.1983 0.0990 0.1043 0.0911 0.0976 - YoY % 0.00% 4.99% 100.30% -5.08% 14.49% -6.66% - Horiz. % 0.00% 213.32% 203.18% 101.43% 106.86% 93.34% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.3500 0.5250 0.4950 0.4750 0.6000 0.2550 0.2050 -
P/RPS 0.00 1.71 1.45 2.43 2.86 0.94 0.55 - YoY % 0.00% 17.93% -40.33% -15.03% 204.26% 70.91% - Horiz. % 0.00% 310.91% 263.64% 441.82% 520.00% 170.91% 100.00%
P/EPS 0.00 231.62 46.20 81.90 -44.12 -9.38 -7.65 - YoY % 0.00% 401.34% -43.59% 285.63% -370.36% -22.61% - Horiz. % -0.00% -3,027.71% -603.92% -1,070.59% 576.73% 122.61% 100.00%
EY 0.00 0.43 2.16 1.22 -2.27 -10.67 -13.07 - YoY % 0.00% -80.09% 77.05% 153.74% 78.73% 18.36% - Horiz. % -0.00% -3.29% -16.53% -9.33% 17.37% 81.64% 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 0.00 1.54 1.30 2.16 2.22 0.94 0.68 - YoY % 0.00% 18.46% -39.81% -2.70% 136.17% 38.24% - Horiz. % 0.00% 226.47% 191.18% 317.65% 326.47% 138.24% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date - 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 27/03/13 -
Price 0.0000 0.5000 0.6500 0.5000 0.4850 0.2300 0.1800 -
P/RPS 0.00 1.63 1.90 2.56 2.31 0.85 0.48 - YoY % 0.00% -14.21% -25.78% 10.82% 171.76% 77.08% - Horiz. % 0.00% 339.58% 395.83% 533.33% 481.25% 177.08% 100.00%
P/EPS 0.00 220.59 60.66 86.21 -35.66 -8.46 -6.72 - YoY % 0.00% 263.65% -29.64% 341.76% -321.51% -25.89% - Horiz. % -0.00% -3,282.59% -902.68% -1,282.89% 530.65% 125.89% 100.00%
EY 0.00 0.45 1.65 1.16 -2.80 -11.83 -14.89 - YoY % 0.00% -72.73% 42.24% 141.43% 76.33% 20.55% - Horiz. % -0.00% -3.02% -11.08% -7.79% 18.80% 79.45% 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 0.00 1.47 1.71 2.27 1.80 0.85 0.60 - YoY % 0.00% -14.04% -24.67% 26.11% 111.76% 41.67% - Horiz. % 0.00% 245.00% 285.00% 378.33% 300.00% 141.67% 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- 2nd Quarter 2016.pdf 
