[FOCUS] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -0.87%
YoY- 152.64%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 30,180 31,652 30,718 26,938 21,552 15,533 14,282 64.74%
PBT 4,728 5,388 7,594 6,694 4,620 -17,028 -10,252 -
Tax -280 -471 -8 0 -8 -73 -94 107.16%
NP 4,448 4,917 7,586 6,694 4,612 -17,101 -10,346 -
-
NP to SH 1,472 3,481 6,140 5,690 5,740 -16,722 -10,213 -
-
Tax Rate 5.92% 8.74% 0.11% 0.00% 0.17% - - -
Total Cost 25,732 26,735 23,132 20,244 16,940 32,634 24,629 2.96%
-
Net Worth 42,872 30,553 31,688 29,762 28,363 26,887 35,979 12.40%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 42,872 30,553 31,688 29,762 28,363 26,887 35,979 12.40%
NOSH 1,840,000 782,058 780,508 777,089 777,089 777,089 777,089 77.74%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 14.74% 15.53% 24.70% 24.85% 21.40% -110.09% -72.44% -
ROE 3.43% 11.39% 19.38% 19.12% 20.24% -62.19% -28.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.64 4.06 3.94 3.47 2.77 2.00 1.84 -7.39%
EPS 0.08 0.45 0.79 0.74 0.72 -1.06 -1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0392 0.0406 0.0383 0.0365 0.0346 0.0463 -36.75%
Adjusted Per Share Value based on latest NOSH - 777,089
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.47 0.50 0.48 0.42 0.34 0.24 0.22 65.95%
EPS 0.02 0.05 0.10 0.09 0.09 -0.26 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0048 0.005 0.0047 0.0045 0.0042 0.0056 12.71%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.19 0.43 0.345 0.275 0.105 0.09 0.075 -
P/RPS 11.58 10.59 8.77 7.93 3.79 4.50 4.08 100.58%
P/EPS 237.50 96.28 43.86 37.56 14.22 -4.18 -5.71 -
EY 0.42 1.04 2.28 2.66 7.03 -23.91 -17.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.15 10.97 8.50 7.18 2.88 2.60 1.62 193.89%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 28/11/17 29/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.14 0.37 0.405 0.23 0.265 0.085 0.085 -
P/RPS 8.54 9.11 10.29 6.63 9.55 4.25 4.62 50.67%
P/EPS 175.00 82.85 51.48 31.41 35.88 -3.95 -6.47 -
EY 0.57 1.21 1.94 3.18 2.79 -25.32 -15.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.01 9.44 9.98 6.01 7.26 2.46 1.84 120.30%

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