[WONG] YoY TTM Result on 2015-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 57,265 37,700 33,597 29,368 25,310 31,116 33,461 9.36% YoY % 51.90% 12.21% 14.40% 16.03% -18.66% -7.01% - Horiz. % 171.14% 112.67% 100.41% 87.77% 75.64% 92.99% 100.00%
PBT 9,740 2,186 -404 -3,405 -5,405 -440 -1,310 - YoY % 345.56% 641.09% 88.14% 37.00% -1,128.41% 66.41% - Horiz. % -743.51% -166.87% 30.84% 259.92% 412.60% 33.59% 100.00%
Tax 425 1,329 -35 -20 26 -52 -134 - YoY % -68.02% 3,897.14% -75.00% -176.92% 150.00% 61.19% - Horiz. % -317.16% -991.79% 26.12% 14.93% -19.40% 38.81% 100.00%
NP 10,165 3,515 -439 -3,425 -5,379 -492 -1,444 - YoY % 189.19% 900.68% 87.18% 36.33% -993.29% 65.93% - Horiz. % -703.95% -243.42% 30.40% 237.19% 372.51% 34.07% 100.00%
NP to SH 10,165 3,481 -455 -3,430 -5,379 -478 -1,434 - YoY % 192.01% 865.05% 86.73% 36.23% -1,025.31% 66.67% - Horiz. % -708.86% -242.75% 31.73% 239.19% 375.10% 33.33% 100.00%
Tax Rate -4.36 % -60.80 % - % - % - % - % - % - YoY % 92.83% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7.17% 100.00% - - - - -
Total Cost 47,100 34,185 34,036 32,793 30,689 31,608 34,905 5.12% YoY % 37.78% 0.44% 3.79% 6.86% -2.91% -9.45% - Horiz. % 134.94% 97.94% 97.51% 93.95% 87.92% 90.55% 100.00%
Net Worth 64,040 57,670 53,755 54,083 57,233 61,894 61,562 0.66% YoY % 11.05% 7.28% -0.61% -5.50% -7.53% 0.54% - Horiz. % 104.03% 93.68% 87.32% 87.85% 92.97% 100.54% 100.00%
Dividend 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 2,746 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 27.02 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 64,040 57,670 53,755 54,083 57,233 61,894 61,562 0.66% YoY % 11.05% 7.28% -0.61% -5.50% -7.53% 0.54% - Horiz. % 104.03% 93.68% 87.32% 87.85% 92.97% 100.54% 100.00%
NOSH 91,487 91,541 91,111 91,666 90,847 89,701 89,220 0.42% YoY % -0.06% 0.47% -0.61% 0.90% 1.28% 0.54% - Horiz. % 102.54% 102.60% 102.12% 102.74% 101.82% 100.54% 100.00%
Ratio Analysis 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 17.75 % 9.32 % -1.31 % -11.66 % -21.25 % -1.58 % -4.32 % - YoY % 90.45% 811.45% 88.77% 45.13% -1,244.94% 63.43% - Horiz. % -410.88% -215.74% 30.32% 269.91% 491.90% 36.57% 100.00%
ROE 15.87 % 6.04 % -0.85 % -6.34 % -9.40 % -0.77 % -2.33 % - YoY % 162.75% 810.59% 86.59% 32.55% -1,120.78% 66.95% - Horiz. % -681.12% -259.23% 36.48% 272.10% 403.43% 33.05% 100.00%
Per Share 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 62.59 41.18 36.87 32.04 27.86 34.69 37.50 8.91% YoY % 51.99% 11.69% 15.07% 15.00% -19.69% -7.49% - Horiz. % 166.91% 109.81% 98.32% 85.44% 74.29% 92.51% 100.00%
EPS 11.11 3.80 -0.50 -3.74 -5.92 -0.53 -1.61 - YoY % 192.37% 860.00% 86.63% 36.82% -1,016.98% 67.08% - Horiz. % -690.06% -236.02% 31.06% 232.30% 367.70% 32.92% 100.00%
DPS 3.00 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. % 100.00% - - - - - -
NAPS 0.7000 0.6300 0.5900 0.5900 0.6300 0.6900 0.6900 0.24% YoY % 11.11% 6.78% 0.00% -6.35% -8.70% 0.00% - Horiz. % 101.45% 91.30% 85.51% 85.51% 91.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,610 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 49.97 32.89 29.31 25.62 22.08 27.15 29.20 9.36% YoY % 51.93% 12.21% 14.40% 16.03% -18.67% -7.02% - Horiz. % 171.13% 112.64% 100.38% 87.74% 75.62% 92.98% 100.00%
EPS 8.87 3.04 -0.40 -2.99 -4.69 -0.42 -1.25 - YoY % 191.78% 860.00% 86.62% 36.25% -1,016.67% 66.40% - Horiz. % -709.60% -243.20% 32.00% 239.20% 375.20% 33.60% 100.00%
DPS 2.40 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. % 100.00% - - - - - -
NAPS 0.5588 0.5032 0.4690 0.4719 0.4994 0.5400 0.5371 0.66% YoY % 11.05% 7.29% -0.61% -5.51% -7.52% 0.54% - Horiz. % 104.04% 93.69% 87.32% 87.86% 92.98% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.8750 0.7300 0.5900 0.5800 0.7450 0.2400 0.2500 -
P/RPS 1.40 1.77 1.60 1.81 2.67 0.69 0.67 13.06% YoY % -20.90% 10.62% -11.60% -32.21% 286.96% 2.99% - Horiz. % 208.96% 264.18% 238.81% 270.15% 398.51% 102.99% 100.00%
P/EPS 7.88 19.20 -118.14 -15.50 -12.58 -45.04 -15.55 - YoY % -58.96% 116.25% -662.19% -23.21% 72.07% -189.65% - Horiz. % -50.68% -123.47% 759.74% 99.68% 80.90% 289.65% 100.00%
EY 12.70 5.21 -0.85 -6.45 -7.95 -2.22 -6.43 - YoY % 143.76% 712.94% 86.82% 18.87% -258.11% 65.47% - Horiz. % -197.51% -81.03% 13.22% 100.31% 123.64% 34.53% 100.00%
DY 3.43 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. % 100.00% - - - - - -
P/NAPS 1.25 1.16 1.00 0.98 1.18 0.35 0.36 23.04% YoY % 7.76% 16.00% 2.04% -16.95% 237.14% -2.78% - Horiz. % 347.22% 322.22% 277.78% 272.22% 327.78% 97.22% 100.00%
Price Multiplier on Announcement Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 20/09/18 27/09/17 28/09/16 15/09/15 30/09/14 20/09/13 27/09/12 -
Price 0.9400 0.7750 0.7100 0.5800 0.6100 0.6200 0.2200 -
P/RPS 1.50 1.88 1.93 1.81 2.19 1.79 0.59 16.82% YoY % -20.21% -2.59% 6.63% -17.35% 22.35% 203.39% - Horiz. % 254.24% 318.64% 327.12% 306.78% 371.19% 303.39% 100.00%
P/EPS 8.46 20.38 -142.17 -15.50 -10.30 -116.35 -13.69 - YoY % -58.49% 114.33% -817.23% -50.49% 91.15% -749.89% - Horiz. % -61.80% -148.87% 1,038.50% 113.22% 75.24% 849.89% 100.00%
EY 11.82 4.91 -0.70 -6.45 -9.71 -0.86 -7.31 - YoY % 140.73% 801.43% 89.15% 33.57% -1,029.07% 88.24% - Horiz. % -161.70% -67.17% 9.58% 88.24% 132.83% 11.76% 100.00%
DY 3.19 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. % 100.00% - - - - - -
P/NAPS 1.34 1.23 1.20 0.98 0.97 0.90 0.32 26.94% YoY % 8.94% 2.50% 22.45% 1.03% 7.78% 181.25% - Horiz. % 418.75% 384.38% 375.00% 306.25% 303.13% 281.25% 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
Q3_FY 2015.pdf 
