[BOILERM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 33.7%
YoY- -15.96%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 116,194 61,720 260,109 192,633 129,155 60,018 277,875 -43.99%
PBT 13,646 8,665 39,582 32,922 25,566 10,268 52,167 -58.99%
Tax -3,323 -2,067 -8,692 -6,775 -6,009 -2,444 -13,012 -59.64%
NP 10,323 6,598 30,890 26,147 19,557 7,824 39,155 -58.78%
-
NP to SH 10,110 6,435 30,767 26,147 19,557 7,824 39,155 -59.35%
-
Tax Rate 24.35% 23.85% 21.96% 20.58% 23.50% 23.80% 24.94% -
Total Cost 105,871 55,122 229,219 166,486 109,598 52,194 238,720 -41.75%
-
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,740 - - - - -
Div Payout % - - 25.16% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.88% 10.69% 11.88% 13.57% 15.14% 13.04% 14.09% -
ROE 6.32% 3.90% 19.23% 17.47% 14.58% 5.62% 30.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.52 11.96 50.41 37.33 25.03 11.63 53.85 -43.98%
EPS 1.96 1.25 5.96 5.07 3.79 1.52 7.59 -59.34%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.52 11.96 50.41 37.33 25.03 11.63 53.85 -43.98%
EPS 1.96 1.25 5.96 5.07 3.79 1.52 7.59 -59.34%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.995 1.02 1.02 1.16 1.10 1.46 1.48 -
P/RPS 4.42 8.53 2.02 3.11 4.39 12.55 2.75 37.09%
P/EPS 50.78 81.79 17.11 22.89 29.02 96.29 19.50 88.95%
EY 1.97 1.22 5.85 4.37 3.45 1.04 5.13 -47.07%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.19 3.29 4.00 4.23 5.41 5.92 -33.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 -
Price 0.86 1.03 1.03 1.05 1.12 1.16 1.48 -
P/RPS 3.82 8.61 2.04 2.81 4.47 9.97 2.75 24.42%
P/EPS 43.89 82.59 17.27 20.72 29.55 76.50 19.50 71.49%
EY 2.28 1.21 5.79 4.83 3.38 1.31 5.13 -41.67%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.22 3.32 3.62 4.31 4.30 5.92 -39.64%

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