[SCN] QoQ Cumulative Quarter Result on 30-Sep-2015

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015
Profit Trend
QoQ- -2.85%
YoY- -29189.36%
View:
Show?
Cumulative Result
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,539 4,339 19,518 18,849 16,896 12,814 6,877 -60.08%
PBT 469 -249 -13,852 -14,105 -13,726 -825 -896 -
Tax 0 0 433 433 433 433 -152 -
NP 469 -249 -13,419 -13,672 -13,293 -392 -1,048 -
-
NP to SH 469 -249 -13,419 -13,672 -13,293 -392 -1,056 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 2,070 4,588 32,937 32,521 30,189 13,206 7,925 -70.98%
-
Net Worth 0 -632,875 -5,848 -620,363 -5,841 65,599 -5,760,511 -
Dividend
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 -632,875 -5,848 -620,363 -5,841 65,599 -5,760,511 -
NOSH 203,913 207,500 200,283 199,473 200,051 2,186,666 1,972,777 -87.65%
Ratio Analysis
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 18.47% -5.74% -68.75% -72.53% -78.68% -3.06% -15.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -0.60% 0.00% -
Per Share
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.25 2.09 9.75 9.45 8.45 0.59 0.35 223.26%
EPS 0.23 -0.12 -6.70 -6.83 -6.64 -0.19 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -3.05 -0.0292 -3.11 -0.0292 0.03 -2.92 -
Adjusted Per Share Value based on latest NOSH - 199,473
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.27 2.17 9.76 9.42 8.45 6.41 3.44 -60.08%
EPS 0.23 -0.12 -6.71 -6.84 -6.65 -0.20 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -3.1644 -0.0292 -3.1018 -0.0292 0.328 -28.8026 -
Price Multiplier on Financial Quarter End Date
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/01/16 31/12/15 30/10/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.045 0.05 0.05 0.055 0.11 0.125 0.10 -
P/RPS 3.61 2.39 0.51 0.58 1.30 21.33 28.69 -85.20%
P/EPS 19.57 -41.67 -0.75 -0.80 -1.66 -697.28 -186.82 -
EY 5.11 -2.40 -134.00 -124.62 -60.41 -0.14 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
Price Multiplier on Announcement Date
31/01/16 31/12/15 31/10/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date - 29/02/16 - 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.00 0.04 0.00 0.05 0.045 0.035 0.12 -
P/RPS 0.00 1.91 0.00 0.53 0.53 5.97 34.42 -
P/EPS 0.00 -33.33 0.00 -0.73 -0.68 -195.24 -224.18 -
EY 0.00 -3.00 0.00 -137.08 -147.66 -0.51 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.17 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