[AT] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Revenue 15,960 0 15,808 0 17,564 0 17,394 -10.79%
PBT -8,072 0 -12,650 0 -4,256 0 -2,624 344.35%
Tax -41 0 0 0 0 0 126 -
NP -8,113 0 -12,650 0 -4,256 0 -2,498 377.54%
-
NP to SH -7,900 0 -12,540 0 -4,212 0 -2,453 372.23%
-
Tax Rate - - - - - - - -
Total Cost 24,073 0 28,458 0 21,820 0 19,892 28.81%
-
Net Worth 44,771 0 39,782 0 42,120 39,609 39,609 17.65%
Dividend
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Net Worth 44,771 0 39,782 0 42,120 39,609 39,609 17.65%
NOSH 866,133 432,413 432,413 438,750 438,750 402,131 402,131 176.86%
Ratio Analysis
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
NP Margin -50.84% 0.00% -80.02% 0.00% -24.23% 0.00% -14.36% -
ROE -17.65% 0.00% -31.52% 0.00% -10.00% 0.00% -6.19% -
Per Share
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 2.62 0.00 3.66 0.00 4.00 0.00 4.33 -48.66%
EPS -1.61 0.00 -2.90 0.00 -0.96 0.00 -0.61 262.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.00 0.092 0.00 0.096 0.0985 0.0985 -32.19%
Adjusted Per Share Value based on latest NOSH - 438,750
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
RPS 7.06 0.00 6.99 0.00 7.76 0.00 7.69 -10.72%
EPS -3.49 0.00 -5.54 0.00 -1.86 0.00 -1.08 374.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1979 0.00 0.1759 0.00 0.1862 0.1751 0.1751 17.64%
Price Multiplier on Financial Quarter End Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 30/11/16 30/09/16 30/08/16 30/06/16 31/05/16 31/03/16 29/02/16 -
Price 0.03 0.065 0.045 0.045 0.05 0.075 0.07 -
P/RPS 1.14 0.00 1.23 0.00 1.25 0.00 1.62 -37.27%
P/EPS -2.31 0.00 -1.55 0.00 -5.21 0.00 -11.48 -88.09%
EY -43.23 0.00 -64.44 0.00 -19.20 0.00 -8.71 738.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.49 0.00 0.52 0.76 0.71 -51.75%
Price Multiplier on Announcement Date
30/11/16 30/09/16 31/08/16 30/06/16 31/05/16 31/03/16 29/02/16 CAGR
Date 19/01/17 - 27/10/16 - 29/07/16 - 28/04/16 -
Price 0.03 0.00 0.04 0.00 0.05 0.00 0.065 -
P/RPS 1.14 0.00 1.09 0.00 1.25 0.00 1.50 -30.52%
P/EPS -2.31 0.00 -1.38 0.00 -5.21 0.00 -10.66 -86.86%
EY -43.23 0.00 -72.50 0.00 -19.20 0.00 -9.38 659.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.43 0.00 0.52 0.00 0.66 -46.84%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment