[QUALITY] QoQ Annualized Quarter Result on 31-Oct-2016 [#3]

Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -54.06%
YoY- 31.01%
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 107,508 118,252 141,040 131,826 110,224 116,256 185,643 -30.54%
PBT -11,566 -9,340 -8,511 -9,125 -5,944 -6,212 7,029 -
Tax -78 -104 -268 -86 -24 0 -1,565 -86.48%
NP -11,644 -9,444 -8,779 -9,212 -5,968 -6,212 5,464 -
-
NP to SH -11,050 -8,764 -8,267 -9,068 -5,886 -6,052 5,582 -
-
Tax Rate - - - - - - 22.26% -
Total Cost 119,152 127,696 149,819 141,038 116,192 122,468 180,179 -24.11%
-
Net Worth 124,618 128,096 128,657 130,994 134,471 136,210 137,376 -6.29%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 124,618 128,096 128,657 130,994 134,471 136,210 137,376 -6.29%
NOSH 57,962 57,962 57,953 57,962 57,962 57,962 57,964 -0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -10.83% -7.99% -6.22% -6.99% -5.41% -5.34% 2.94% -
ROE -8.87% -6.84% -6.43% -6.92% -4.38% -4.44% 4.06% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 185.48 204.02 243.37 227.44 190.17 200.57 320.27 -30.54%
EPS -19.06 -15.12 -14.26 -15.64 -10.16 -10.44 9.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.21 2.22 2.26 2.32 2.35 2.37 -6.29%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 185.48 204.02 243.33 227.44 190.17 200.57 320.28 -30.54%
EPS -19.06 -15.12 -14.26 -15.64 -10.16 -10.44 9.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.21 2.2197 2.26 2.32 2.35 2.3701 -6.29%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.14 1.20 1.20 1.21 1.37 1.50 1.52 -
P/RPS 0.61 0.59 0.49 0.53 0.72 0.75 0.47 19.00%
P/EPS -5.98 -7.94 -8.41 -7.73 -13.49 -14.37 15.78 -
EY -16.72 -12.60 -11.89 -12.93 -7.41 -6.96 6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.54 0.54 0.59 0.64 0.64 -11.82%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 26/09/17 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 30/03/16 -
Price 1.09 1.16 1.29 1.18 1.35 1.48 1.52 -
P/RPS 0.59 0.57 0.53 0.52 0.71 0.74 0.47 16.38%
P/EPS -5.72 -7.67 -9.04 -7.54 -13.29 -14.17 15.78 -
EY -17.49 -13.03 -11.06 -13.26 -7.52 -7.05 6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.58 0.52 0.58 0.63 0.64 -14.05%

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