[SONA] QoQ Annualized Quarter Result on 30-Jun-2015

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015
Profit Trend
QoQ- 42.1%
YoY- 8.55%
View:
Show?
Annualized Quarter Result
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
Revenue 0 0 0 0 0 0 0 -
PBT -26,932 -13,475 -12,009 -25,353 -14,934 -5,098 -1,486 162.44%
Tax -5,222 -4,012 -4,485 -3,138 -3,104 -1,242 -40 406.54%
NP -32,155 -17,487 -16,495 -28,491 -18,038 -6,340 -1,526 175.94%
-
NP to SH -32,155 -17,487 -16,495 -28,491 -18,038 -6,340 -1,526 175.94%
-
Tax Rate - - - - - - - -
Total Cost 32,155 17,487 16,495 28,491 18,038 6,340 1,526 175.94%
-
Net Worth 14,103 14,102 13,745 28,490 36,075 25,359 7,228 24.93%
Dividend
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
Net Worth 14,103 14,102 13,745 28,490 36,075 25,359 7,228 24.93%
NOSH 1,410,315 1,410,241 687,300 1,424,550 901,900 634,000 80,315 159.69%
Ratio Analysis
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -228.00% -124.00% -120.00% -100.00% -50.00% -25.00% -21.11% -
Per Share
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -2.28 -1.24 -1.18 -2.00 -2.00 1.00 -1.90 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.02 0.02 0.04 0.04 0.09 -51.89%
Adjusted Per Share Value based on latest NOSH - 687,300
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS -2.28 -1.24 -1.17 -2.02 -1.28 -0.45 -0.11 174.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.0097 0.0202 0.0256 0.018 0.0051 25.13%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
Date 30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 - -
Price 0.455 0.445 0.42 0.395 0.485 0.445 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -19.96 -35.89 -17.50 -19.75 -24.25 -44.50 0.00 -
EY -5.01 -2.79 -5.71 -5.06 -4.12 -2.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 45.50 44.50 21.00 19.75 12.13 11.13 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/12/15 30/06/15 31/12/14 30/06/14 31/12/13 30/06/13 CAGR
Date 23/08/16 17/02/16 25/08/15 11/02/15 18/08/14 28/02/14 06/08/13 -
Price 0.46 0.455 0.43 0.43 0.51 0.515 0.435 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -20.18 -36.69 -17.92 -21.50 -25.50 -51.50 -22.89 -4.10%
EY -4.96 -2.73 -5.58 -4.65 -3.92 -1.94 -4.37 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 46.00 45.50 21.50 21.50 12.75 12.88 4.83 111.82%

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