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

Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 148.6%
YoY- -70.11%
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 19,700 45,161 42,557 42,746 37,464 40,109 34,482 -31.17%
PBT -4,732 3,835 2,644 1,166 -1,472 4,736 2,445 -
Tax -28 -881 -333 -62 -4 -406 -288 -78.88%
NP -4,760 2,954 2,310 1,104 -1,476 4,330 2,157 -
-
NP to SH -4,764 2,734 2,188 972 -2,000 4,182 2,170 -
-
Tax Rate - 22.97% 12.59% 5.32% - 8.57% 11.78% -
Total Cost 24,460 42,207 40,246 41,642 38,940 35,779 32,325 -16.97%
-
Net Worth 97,199 100,440 101,519 100,440 99,360 99,360 0 -
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 97,199 100,440 101,519 100,440 99,360 99,360 0 -
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
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 -24.16% 6.54% 5.43% 2.58% -3.94% 10.80% 6.26% -
ROE -4.90% 2.72% 2.16% 0.97% -2.01% 4.21% 0.00% -
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 18.24 41.82 39.40 39.58 34.69 37.14 31.93 -31.17%
EPS -4.40 2.53 2.03 0.90 -1.84 3.87 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.94 0.93 0.92 0.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.24 41.82 39.40 39.58 34.69 37.14 31.93 -31.17%
EPS -4.40 2.53 2.03 0.90 -1.84 3.87 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.93 0.94 0.93 0.92 0.92 0.00 -
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 0.78 0.78 0.80 0.85 0.79 0.76 0.82 -
P/RPS 4.28 1.87 2.03 2.15 2.28 2.05 2.57 40.54%
P/EPS -17.68 30.81 39.49 94.44 -42.66 19.63 40.80 -
EY -5.66 3.25 2.53 1.06 -2.34 5.10 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.85 0.91 0.86 0.83 0.00 -
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 21/05/18 27/02/18 20/11/17 14/08/17 22/05/17 27/02/17 22/11/16 -
Price 0.78 0.76 0.82 0.75 0.885 0.77 0.77 -
P/RPS 4.28 1.82 2.08 1.89 2.55 2.07 2.41 46.70%
P/EPS -17.68 30.02 40.48 83.33 -47.79 19.89 38.31 -
EY -5.66 3.33 2.47 1.20 -2.09 5.03 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.87 0.81 0.96 0.84 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