[OCR] YoY Cumulative Quarter Result on 2017-01-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 42,935 0 42,880 40,727 20,067 18,516 20,839 14.28% YoY % 0.00% 0.00% 5.29% 102.96% 8.38% -11.15% - Horiz. % 206.03% 0.00% 205.77% 195.44% 96.30% 88.85% 100.00%
PBT 5,005 0 4,054 2,354 730 -1,102 -2,008 - YoY % 0.00% 0.00% 72.22% 222.47% 166.24% 45.12% - Horiz. % -249.25% -0.00% -201.89% -117.23% -36.35% 54.88% 100.00%
Tax -569 0 -966 -1,083 -166 -98 -88 41.17% YoY % 0.00% 0.00% 10.80% -552.41% -69.39% -11.36% - Horiz. % 646.59% -0.00% 1,097.73% 1,230.68% 188.64% 111.36% 100.00%
NP 4,436 0 3,088 1,271 564 -1,200 -2,096 - YoY % 0.00% 0.00% 142.96% 125.35% 147.00% 42.75% - Horiz. % -211.64% -0.00% -147.33% -60.64% -26.91% 57.25% 100.00%
NP to SH 4,485 0 317 1,277 596 -1,200 -2,096 - YoY % 0.00% 0.00% -75.18% 114.26% 149.67% 42.75% - Horiz. % -213.98% -0.00% -15.12% -60.93% -28.44% 57.25% 100.00%
Tax Rate 11.37 % - % 23.83 % 46.01 % 22.74 % - % - % - YoY % 0.00% 0.00% -48.21% 102.33% 0.00% 0.00% - Horiz. % 50.00% 0.00% 104.79% 202.33% 100.00% - -
Total Cost 38,499 0 39,792 39,456 19,503 19,716 22,935 10.04% YoY % 0.00% 0.00% 0.85% 102.31% -1.08% -14.04% - Horiz. % 167.86% 0.00% 173.50% 172.03% 85.04% 85.96% 100.00%
Net Worth 86,624 - 95,102 90,579 45,213 47,647 41,611 14.50% YoY % 0.00% 0.00% 4.99% 100.34% -5.11% 14.50% - Horiz. % 208.17% 0.00% 228.55% 217.68% 108.66% 114.50% 100.00%
Dividend 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 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 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 86,624 - 95,102 90,579 45,213 47,647 41,611 14.50% YoY % 0.00% 0.00% 4.99% 100.34% -5.11% 14.50% - Horiz. % 208.17% 0.00% 228.55% 217.68% 108.66% 114.50% 100.00%
NOSH 320,830 283,847 279,712 238,366 205,517 176,470 154,117 14.50% YoY % 13.03% 1.48% 17.35% 15.98% 16.46% 14.50% - Horiz. % 208.17% 184.18% 181.49% 154.66% 133.35% 114.50% 100.00%
Ratio Analysis 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.33 % - % 7.20 % 3.12 % 2.81 % -6.48 % -10.06 % - YoY % 0.00% 0.00% 130.77% 11.03% 143.36% 35.59% - Horiz. % -102.68% 0.00% -71.57% -31.01% -27.93% 64.41% 100.00%
ROE 5.18 % - % 0.33 % 1.41 % 1.32 % -2.52 % -5.04 % - YoY % 0.00% 0.00% -76.60% 6.82% 152.38% 50.00% - Horiz. % -102.78% 0.00% -6.55% -27.98% -26.19% 50.00% 100.00%
Per Share 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 13.38 - 15.33 17.09 9.76 10.49 13.52 -0.19% YoY % 0.00% 0.00% -10.30% 75.10% -6.96% -22.41% - Horiz. % 98.96% 0.00% 113.39% 126.41% 72.19% 77.59% 100.00%
EPS 1.40 0.00 0.11 0.54 0.29 -0.68 -1.36 - YoY % 0.00% 0.00% -79.63% 86.21% 142.65% 50.00% - Horiz. % -102.94% -0.00% -8.09% -39.71% -21.32% 50.00% 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 0.2700 - 0.3400 0.3800 0.2200 0.2700 0.2700 - YoY % 0.00% 0.00% -10.53% 72.73% -18.52% 0.00% - Horiz. % 100.00% 0.00% 125.93% 140.74% 81.48% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 330,721 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 12.98 - 12.97 12.31 6.07 5.60 6.30 14.28% YoY % 0.00% 0.00% 5.36% 102.80% 8.39% -11.11% - Horiz. % 206.03% 0.00% 205.87% 195.40% 96.35% 88.89% 100.00%
EPS 1.36 0.00 0.10 0.39 0.18 -0.36 -0.63 - YoY % 0.00% 0.00% -74.36% 116.67% 150.00% 42.86% - Horiz. % -215.87% -0.00% -15.87% -61.90% -28.57% 57.14% 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 0.2619 - 0.2876 0.2739 0.1367 0.1441 0.1258 14.50% YoY % 0.00% 0.00% 5.00% 100.37% -5.14% 14.55% - Horiz. % 208.19% 0.00% 228.62% 217.73% 108.66% 114.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/06/19 29/06/18 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.3000 0.3500 0.5250 0.4950 0.4750 0.6000 0.2550 -
P/RPS 2.24 0.00 3.42 2.90 4.86 5.72 1.89 3.19% YoY % 0.00% 0.00% 17.93% -40.33% -15.03% 202.65% - Horiz. % 118.52% 0.00% 180.95% 153.44% 257.14% 302.65% 100.00%
P/EPS 21.46 0.00 463.25 92.40 163.79 -88.24 -18.75 - YoY % 0.00% 0.00% 401.35% -43.59% 285.62% -370.61% - Horiz. % -114.45% -0.00% -2,470.67% -492.80% -873.55% 470.61% 100.00%
EY 4.66 0.00 0.22 1.08 0.61 -1.13 -5.33 - YoY % 0.00% 0.00% -79.63% 77.05% 153.98% 78.80% - Horiz. % -87.43% -0.00% -4.13% -20.26% -11.44% 21.20% 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 1.11 0.00 1.54 1.30 2.16 2.22 0.94 3.12% YoY % 0.00% 0.00% 18.46% -39.81% -2.70% 136.17% - Horiz. % 118.09% 0.00% 163.83% 138.30% 229.79% 236.17% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/08/19 - 28/03/18 22/03/17 24/03/16 27/03/15 27/03/14 -
Price 0.2500 0.0000 0.5000 0.6500 0.5000 0.4850 0.2300 -
P/RPS 1.87 0.00 3.26 3.80 5.12 4.62 1.70 1.78% YoY % 0.00% 0.00% -14.21% -25.78% 10.82% 171.76% - Horiz. % 110.00% 0.00% 191.76% 223.53% 301.18% 271.76% 100.00%
P/EPS 17.88 0.00 441.19 121.33 172.41 -71.32 -16.91 - YoY % 0.00% 0.00% 263.63% -29.63% 341.74% -321.76% - Horiz. % -105.74% -0.00% -2,609.05% -717.50% -1,019.57% 421.76% 100.00%
EY 5.59 0.00 0.23 0.82 0.58 -1.40 -5.91 - YoY % 0.00% 0.00% -71.95% 41.38% 141.43% 76.31% - Horiz. % -94.59% -0.00% -3.89% -13.87% -9.81% 23.69% 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 0.93 0.00 1.47 1.71 2.27 1.80 0.85 1.68% YoY % 0.00% 0.00% -14.04% -24.67% 26.11% 111.76% - Horiz. % 109.41% 0.00% 172.94% 201.18% 267.06% 211.76% 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 31 January 2017.pdf.pdf 
