[VARIA] QoQ Annualized Quarter Result on 31-Oct-2015

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Oct-2015
Profit Trend
QoQ--%
YoY- 623.2%
View:
Show?
Annualized Quarter Result
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Revenue 118,248 103,563 0 111,156 0 86,212 0 -
PBT 4,188 5,489 0 5,820 0 5,530 0 -
Tax -2,268 -1,441 0 -1,299 0 -516 0 -
NP 1,920 4,048 0 4,521 0 5,014 0 -
-
NP to SH 1,327 3,123 0 3,334 0 3,898 0 -
-
Tax Rate 54.15% 26.25% - 22.32% - 9.33% - -
Total Cost 116,328 99,514 0 106,635 0 81,198 0 -
-
Net Worth 59,629 60,970 0 60,299 0 59,629 0 -
Dividend
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Net Worth 59,629 60,970 0 60,299 0 59,629 0 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
NP Margin 1.62% 3.91% 0.00% 4.07% 0.00% 5.82% 0.00% -
ROE 2.23% 5.12% 0.00% 5.53% 0.00% 6.54% 0.00% -
Per Share
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 176.49 154.57 0.00 165.90 0.00 128.67 0.00 -
EPS 1.98 4.66 0.00 4.98 0.00 5.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.00 0.90 0.00 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
RPS 27.34 23.95 0.00 25.70 0.00 19.93 0.00 -
EPS 0.31 0.72 0.00 0.77 0.00 0.90 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.141 0.00 0.1394 0.00 0.1379 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Date 31/03/16 29/01/16 31/12/15 30/10/15 30/09/15 31/07/15 30/06/15 -
Price 0.375 0.395 0.38 0.37 0.355 0.37 0.37 -
P/RPS 0.21 0.26 0.00 0.22 0.00 0.29 0.00 -
P/EPS 18.93 8.47 0.00 7.43 0.00 6.36 0.00 -
EY 5.28 11.80 0.00 13.45 0.00 15.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.00 0.41 0.00 0.42 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 31/07/15 30/06/15 CAGR
Date 26/05/16 22/03/16 - 10/12/15 - 15/09/15 - -
Price 0.315 0.365 0.00 0.395 0.00 0.36 0.00 -
P/RPS 0.18 0.24 0.00 0.24 0.00 0.28 0.00 -
P/EPS 15.90 7.83 0.00 7.94 0.00 6.19 0.00 -
EY 6.29 12.77 0.00 12.60 0.00 16.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.00 0.44 0.00 0.40 0.00 -

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 & 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