[OCR] YoY Quarter Result on 2016-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 9,789 6,351 7,944 9,651 17,912 3,651 4,742 12.83% YoY % 54.13% -20.05% -17.69% -46.12% 390.61% -23.01% - Horiz. % 206.43% 133.93% 167.52% 203.52% 377.73% 76.99% 100.00%
PBT -2,860 -4,955 -2,897 -1,065 -885 -1,633 -648 28.05% YoY % 42.28% -71.04% -172.02% -20.34% 45.81% -152.01% - Horiz. % 441.36% 764.66% 447.07% 164.35% 136.57% 252.01% 100.00%
Tax 33 72 -114 -42 -98 0 0 - YoY % -54.17% 163.16% -171.43% 57.14% 0.00% 0.00% - Horiz. % -33.67% -73.47% 116.33% 42.86% 100.00% - -
NP -2,827 -4,883 -3,011 -1,107 -983 -1,633 -648 27.80% YoY % 42.11% -62.17% -172.00% -12.61% 39.80% -152.01% - Horiz. % 436.27% 753.55% 464.66% 170.83% 151.70% 252.01% 100.00%
NP to SH -2,702 -4,882 -3,011 -1,107 -983 -1,633 -648 26.84% YoY % 44.65% -62.14% -172.00% -12.61% 39.80% -152.01% - Horiz. % 416.98% 753.40% 464.66% 170.83% 151.70% 252.01% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 12,616 11,234 10,955 10,758 18,895 5,284 5,390 15.21% YoY % 12.30% 2.55% 1.83% -43.06% 257.59% -1.97% - Horiz. % 234.06% 208.42% 203.25% 199.59% 350.56% 98.03% 100.00%
Net Worth 79,344 49,024 38,643 41,886 44,681 11,134 13,207 34.79% YoY % 61.85% 26.86% -7.74% -6.26% 301.31% -15.70% - Horiz. % 600.75% 371.18% 292.59% 317.14% 338.30% 84.30% 100.00%
Dividend 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 79,344 49,024 38,643 41,886 44,681 11,134 13,207 34.79% YoY % 61.85% 26.86% -7.74% -6.26% 301.31% -15.70% - Horiz. % 600.75% 371.18% 292.59% 317.14% 338.30% 84.30% 100.00%
NOSH 214,444 204,267 161,016 149,594 148,939 41,237 41,273 31.57% YoY % 4.98% 26.86% 7.63% 0.44% 261.18% -0.09% - Horiz. % 519.56% 494.91% 390.12% 362.44% 360.86% 99.91% 100.00%
Ratio Analysis 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -28.88 % -76.89 % -37.90 % -11.47 % -5.49 % -44.73 % -13.67 % 13.26% YoY % 62.44% -102.88% -230.43% -108.93% 87.73% -227.21% - Horiz. % 211.27% 562.47% 277.25% 83.91% 40.16% 327.21% 100.00%
ROE -3.41 % -9.96 % -7.79 % -2.64 % -2.20 % -14.67 % -4.91 % -5.89% YoY % 65.76% -27.86% -195.08% -20.00% 85.00% -198.78% - Horiz. % 69.45% 202.85% 158.66% 53.77% 44.81% 298.78% 100.00%
Per Share 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 4.56 3.11 4.93 6.45 12.03 8.85 11.49 -14.26% YoY % 46.62% -36.92% -23.57% -46.38% 35.93% -22.98% - Horiz. % 39.69% 27.07% 42.91% 56.14% 104.70% 77.02% 100.00%
EPS -1.26 -2.39 -1.87 -0.74 -0.66 -3.96 -1.57 -3.60% YoY % 47.28% -27.81% -152.70% -12.12% 83.33% -152.23% - Horiz. % 80.25% 152.23% 119.11% 47.13% 42.04% 252.23% 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 0.2400 0.2400 0.2800 0.3000 0.2700 0.3200 2.45% YoY % 54.17% 0.00% -14.29% -6.67% 11.11% -15.62% - Horiz. % 115.62% 75.00% 75.00% 87.50% 93.75% 84.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 329,282 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 2.97 1.93 2.41 2.93 5.44 1.11 1.44 12.81% YoY % 53.89% -19.92% -17.75% -46.14% 390.09% -22.92% - Horiz. % 206.25% 134.03% 167.36% 203.47% 377.78% 77.08% 100.00%
EPS -0.82 -1.48 -0.91 -0.34 -0.30 -0.50 -0.20 26.48% YoY % 44.59% -62.64% -167.65% -13.33% 40.00% -150.00% - Horiz. % 410.00% 740.00% 455.00% 170.00% 150.00% 250.00% 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 0.2410 0.1489 0.1174 0.1272 0.1357 0.0338 0.0401 34.80% YoY % 61.85% 26.83% -7.70% -6.26% 301.48% -15.71% - Horiz. % 601.00% 371.32% 292.77% 317.21% 338.40% 84.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.4050 0.5600 0.2550 0.2200 0.2000 0.4400 0.3300 -
P/RPS 8.87 18.01 5.17 3.41 1.66 4.97 2.87 20.67% YoY % -50.75% 248.36% 51.61% 105.42% -66.60% 73.17% - Horiz. % 309.06% 627.53% 180.14% 118.82% 57.84% 173.17% 100.00%
P/EPS -32.14 -23.43 -13.64 -29.73 -30.30 -11.11 -21.02 7.33% YoY % -37.17% -71.77% 54.12% 1.88% -172.73% 47.15% - Horiz. % 152.90% 111.47% 64.89% 141.44% 144.15% 52.85% 100.00%
EY -3.11 -4.27 -7.33 -3.36 -3.30 -9.00 -4.76 -6.84% YoY % 27.17% 41.75% -118.15% -1.82% 63.33% -89.08% - Horiz. % 65.34% 89.71% 153.99% 70.59% 69.33% 189.08% 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 1.09 2.33 1.06 0.79 0.67 1.63 1.03 0.95% YoY % -53.22% 119.81% 34.18% 17.91% -58.90% 58.25% - Horiz. % 105.83% 226.21% 102.91% 76.70% 65.05% 158.25% 100.00%
Price Multiplier on Announcement Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 23/09/10 -
Price 0.3700 0.4950 0.5900 0.2100 0.2300 0.1600 0.3700 -
P/RPS 8.11 15.92 11.96 3.26 1.91 1.81 3.22 16.63% YoY % -49.06% 33.11% 266.87% 70.68% 5.52% -43.79% - Horiz. % 251.86% 494.41% 371.43% 101.24% 59.32% 56.21% 100.00%
P/EPS -29.37 -20.71 -31.55 -28.38 -34.85 -4.04 -23.57 3.73% YoY % -41.82% 34.36% -11.17% 18.57% -762.62% 82.86% - Horiz. % 124.61% 87.87% 133.86% 120.41% 147.86% 17.14% 100.00%
EY -3.41 -4.83 -3.17 -3.52 -2.87 -24.75 -4.24 -3.56% YoY % 29.40% -52.37% 9.94% -22.65% 88.40% -483.73% - Horiz. % 80.42% 113.92% 74.76% 83.02% 67.69% 583.73% 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 1.00 2.06 2.46 0.75 0.77 0.59 1.16 -2.44% YoY % -51.46% -16.26% 228.00% -2.60% 30.51% -49.14% - Horiz. % 86.21% 177.59% 212.07% 64.66% 66.38% 50.86% 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 
