[SIGN] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 49.47%
YoY- -57.5%
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 215,868 215,412 209,024 205,215 176,950 166,926 171,224 16.71%
PBT 18,749 17,174 10,980 25,008 19,576 18,388 18,240 1.85%
Tax -5,592 -5,106 -4,136 -3,567 -4,894 -4,538 -4,320 18.79%
NP 13,157 12,068 6,844 21,441 14,681 13,850 13,920 -3.69%
-
NP to SH 12,634 11,634 7,312 20,310 13,588 13,392 13,352 -3.62%
-
Tax Rate 29.83% 29.73% 37.67% 14.26% 25.00% 24.68% 23.68% -
Total Cost 202,710 203,344 202,180 183,774 162,269 153,076 157,304 18.43%
-
Net Worth 177,963 171,822 174,113 169,531 159,740 162,149 165,022 5.16%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 5,727 - - - -
Div Payout % - - - 28.20% - - - -
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 177,963 171,822 174,113 169,531 159,740 162,149 165,022 5.16%
NOSH 231,121 240,304 240,304 240,304 240,304 240,304 240,304 -2.56%
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 6.10% 5.60% 3.27% 10.45% 8.30% 8.30% 8.13% -
ROE 7.10% 6.77% 4.20% 11.98% 8.51% 8.26% 8.09% -
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 93.40 94.03 91.24 89.58 76.43 71.03 72.63 18.27%
EPS 5.47 5.00 3.20 8.70 5.87 5.60 5.60 -1.55%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.76 0.74 0.69 0.69 0.70 6.56%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.44 33.37 32.38 31.79 27.41 25.86 26.53 16.70%
EPS 1.96 1.80 1.13 3.15 2.11 2.07 2.07 -3.57%
DPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.2757 0.2662 0.2697 0.2626 0.2475 0.2512 0.2557 5.15%
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 0.58 0.705 0.86 0.91 0.975 0.795 0.92 -
P/RPS 0.62 0.75 0.94 1.02 1.28 1.12 1.27 -38.02%
P/EPS 10.61 13.88 26.95 10.26 16.61 13.95 16.24 -24.72%
EY 9.43 7.20 3.71 9.74 6.02 7.17 6.16 32.86%
DY 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.13 1.23 1.41 1.15 1.31 -31.07%
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 28/05/18 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 21/11/16 -
Price 0.55 0.61 0.865 0.88 0.995 0.96 0.825 -
P/RPS 0.59 0.65 0.95 0.98 1.30 1.35 1.14 -35.56%
P/EPS 10.06 12.01 27.10 9.93 16.95 16.85 14.57 -21.89%
EY 9.94 8.32 3.69 10.07 5.90 5.94 6.87 27.95%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 1.14 1.19 1.44 1.39 1.18 -28.75%

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