[NPS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -57.47%
YoY- -57.47%
View:
Show?
Cumulative Result
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
Revenue 7,898 2,869 7,133 3,464 7,372 3.50%
PBT 2,169 546 2,659 1,204 2,826 -12.39%
Tax -5 -6 -10 -5 -7 -15.48%
NP 2,164 540 2,649 1,199 2,819 -12.38%
-
NP to SH 2,164 540 2,649 1,199 2,819 -12.38%
-
Tax Rate 0.23% 1.10% 0.38% 0.42% 0.25% -
Total Cost 5,734 2,329 4,484 2,265 4,553 12.22%
-
Net Worth 10,288 8,818 343 0 346,876 -82.77%
Dividend
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
Div 896 - 17 251 1,099 -9.70%
Div Payout % 41.43% - 0.67% 21.00% 39.01% -
Equity
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
Net Worth 10,288 8,818 343 0 346,876 -82.77%
NOSH 149,009 149,009 6,861 119,900 99,964 22.09%
Ratio Analysis
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
NP Margin 27.40% 18.82% 37.14% 34.61% 38.24% -
ROE 21.03% 6.12% 772.19% 0.00% 0.81% -
Per Share
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
RPS 5.37 1.95 103.96 2.89 7.37 -14.64%
EPS 1.47 0.37 0.39 1.00 2.82 -27.80%
DPS 0.61 0.00 0.26 0.21 1.10 -25.53%
NAPS 0.07 0.06 0.05 0.00 3.47 -85.79%
Adjusted Per Share Value based on latest NOSH - 119,900
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
RPS 5.30 1.93 4.79 2.32 4.95 3.47%
EPS 1.45 0.36 1.78 0.80 1.89 -12.41%
DPS 0.60 0.00 0.01 0.17 0.74 -9.95%
NAPS 0.069 0.0592 0.0023 0.00 2.3279 -82.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
Date 31/12/18 29/06/18 - - - -
Price 0.23 0.23 0.00 0.00 0.00 -
P/RPS 4.28 11.78 0.00 0.00 0.00 -
P/EPS 15.62 62.60 0.00 0.00 0.00 -
EY 6.40 1.60 0.00 0.00 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.83 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/06/18 31/12/17 30/06/17 31/12/16 CAGR
Date 21/02/19 07/08/18 28/02/18 - - -
Price 0.23 0.23 0.00 0.00 0.00 -
P/RPS 4.28 11.78 0.00 0.00 0.00 -
P/EPS 15.62 62.60 0.00 0.00 0.00 -
EY 6.40 1.60 0.00 0.00 0.00 -
DY 2.65 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.83 0.00 0.00 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