[VARIA] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 90.08%
YoY- 22.23%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 24,296 22,826 24,396 87,498 94,798 106,258 109,076 -63.15%
PBT -5,337 -4,614 -6,428 2,695 1,505 2,176 924 -
Tax 41 -8 -4 -1,010 -514 -476 -452 -
NP -5,296 -4,622 -6,432 1,685 990 1,700 472 -
-
NP to SH -4,978 -4,034 -5,580 1,622 853 1,640 556 -
-
Tax Rate - - - 37.48% 34.15% 21.88% 48.92% -
Total Cost 29,592 27,448 30,828 85,813 93,808 104,558 108,604 -57.87%
-
Net Worth 56,950 58,959 59,629 60,970 59,629 60,299 59,629 -3.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 56,950 58,959 59,629 60,970 59,629 60,299 59,629 -3.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -21.80% -20.25% -26.36% 1.93% 1.05% 1.60% 0.43% -
ROE -8.74% -6.84% -9.36% 2.66% 1.43% 2.72% 0.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.26 34.07 36.41 130.59 141.49 158.59 162.80 -63.15%
EPS -7.43 -6.02 -8.32 2.42 1.28 2.44 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.88 0.89 0.91 0.89 0.90 0.89 -3.01%
Adjusted Per Share Value based on latest NOSH - 67,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.62 5.28 5.64 20.23 21.92 24.57 25.22 -63.14%
EPS -1.15 -0.93 -1.29 0.38 0.20 0.38 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1317 0.1363 0.1379 0.141 0.1379 0.1394 0.1379 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.34 0.355 0.465 0.32 0.34 0.24 0.275 -
P/RPS 0.94 1.04 1.28 0.25 0.24 0.15 0.17 211.72%
P/EPS -4.58 -5.90 -5.58 13.22 26.70 9.80 33.14 -
EY -21.86 -16.96 -17.91 7.57 3.75 10.20 3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.52 0.35 0.38 0.27 0.31 18.46%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 22/11/16 23/08/16 -
Price 0.33 0.375 0.45 0.355 0.315 0.31 0.29 -
P/RPS 0.91 1.10 1.24 0.27 0.22 0.20 0.18 193.69%
P/EPS -4.44 -6.23 -5.40 14.66 24.73 12.66 34.95 -
EY -22.52 -16.06 -18.51 6.82 4.04 7.90 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.51 0.39 0.35 0.34 0.33 11.74%

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