[CATCHA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.49%
YoY- 863.36%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 0 0 0 15,373 15,373 13,564 6,077 -
PBT -831 -648 -333 54,631 54,943 4,631 8,438 -
Tax -35 0 0 -315 -315 -281 -104 -51.58%
NP -866 -648 -333 54,316 54,628 4,350 8,334 -
-
NP to SH -901 -642 -331 56,896 57,174 6,895 8,002 -
-
Tax Rate - - - 0.58% 0.57% 6.07% 1.23% -
Total Cost 866 648 333 -38,943 -39,255 9,214 -2,257 -
-
Net Worth 6,732 6,732 6,732 6,732 6,732 16,156 63,280 -77.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 592 592 - - -
Div Payout % - - - 1.04% 1.04% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,732 6,732 6,732 6,732 6,732 16,156 63,280 -77.51%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.00% 0.00% 0.00% 353.32% 355.35% 32.07% 137.14% -
ROE -13.38% -9.54% -4.92% 845.16% 849.29% 42.68% 12.65% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.00 0.00 0.00 11.42 11.42 10.07 4.51 -
EPS -0.64 -0.48 -0.25 40.34 42.46 5.12 5.94 -
DPS 0.00 0.00 0.00 0.44 0.44 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.05 0.12 0.47 -77.51%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.00 0.00 0.00 4.37 4.37 3.85 1.73 -
EPS -0.26 -0.18 -0.09 16.16 16.24 1.96 2.27 -
DPS 0.00 0.00 0.00 0.17 0.17 0.00 0.00 -
NAPS 0.0191 0.0191 0.0191 0.0191 0.0191 0.0459 0.1797 -77.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.32 0.25 0.29 0.40 0.505 0.73 0.86 -
P/RPS 0.00 0.00 0.00 3.50 4.42 7.25 19.05 -
P/EPS -47.82 -52.43 -117.96 0.95 1.19 14.25 14.47 -
EY -2.09 -1.91 -0.85 105.64 84.09 7.02 6.91 -
DY 0.00 0.00 0.00 1.10 0.87 0.00 0.00 -
P/NAPS 6.40 5.00 5.80 8.00 10.10 6.08 1.83 130.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 30/05/18 26/02/18 27/11/17 28/08/17 24/05/17 -
Price 0.25 0.315 0.235 0.40 0.40 0.435 0.71 -
P/RPS 0.00 0.00 0.00 3.50 3.50 4.32 15.73 -
P/EPS -37.36 -66.06 -95.59 0.95 0.94 8.49 11.95 -
EY -2.68 -1.51 -1.05 105.64 106.16 11.77 8.37 -
DY 0.00 0.00 0.00 1.10 1.10 0.00 0.00 -
P/NAPS 5.00 6.30 4.70 8.00 8.00 3.63 1.51 121.99%

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