[ANCOMNY] QoQ Cumulative Quarter Result on 31-Aug-2015 [#1]

Announcement Date
28-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -133.29%
YoY- -245.95%
View:
Show?
Cumulative Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 1,509,312 1,136,966 805,295 395,613 1,552,476 1,143,828 804,192 52.09%
PBT 17,222 14,477 10,708 4,610 29,727 13,913 10,798 36.46%
Tax -14,880 -13,180 -9,669 -4,409 -24,466 -13,035 -6,909 66.69%
NP 2,342 1,297 1,039 201 5,261 878 3,889 -28.66%
-
NP to SH -6,990 -1,800 -1,584 -721 2,166 -2,235 37 -
-
Tax Rate 86.40% 91.04% 90.30% 95.64% 82.30% 93.69% 63.98% -
Total Cost 1,506,970 1,135,669 804,256 395,412 1,547,215 1,142,950 800,303 52.42%
-
Net Worth 283,927 290,602 290,761 292,769 285,125 279,917 240,499 11.69%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 283,927 290,602 290,761 292,769 285,125 279,917 240,499 11.69%
NOSH 216,738 216,867 216,986 218,484 217,653 216,990 185,000 11.12%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.16% 0.11% 0.13% 0.05% 0.34% 0.08% 0.48% -
ROE -2.46% -0.62% -0.54% -0.25% 0.76% -0.80% 0.02% -
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 696.37 524.27 371.13 181.07 713.28 527.13 434.70 36.87%
EPS -3.24 -0.83 -0.73 -0.33 1.00 -1.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.34 1.34 1.34 1.31 1.29 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 218,484
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 149.63 112.72 79.83 39.22 153.91 113.40 79.73 52.08%
EPS -0.69 -0.18 -0.16 -0.07 0.21 -0.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2815 0.2881 0.2883 0.2902 0.2827 0.2775 0.2384 11.70%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.35 0.37 0.375 0.35 0.43 0.49 0.465 -
P/RPS 0.05 0.07 0.10 0.19 0.06 0.09 0.11 -40.85%
P/EPS -10.85 -44.58 -51.37 -106.06 43.21 -47.57 2,325.00 -
EY -9.21 -2.24 -1.95 -0.94 2.31 -2.10 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.28 0.26 0.33 0.38 0.36 -17.43%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 -
Price 0.345 0.365 0.41 0.395 0.395 0.455 0.46 -
P/RPS 0.05 0.07 0.11 0.22 0.06 0.09 0.11 -40.85%
P/EPS -10.70 -43.98 -56.16 -119.70 39.69 -44.17 2,300.00 -
EY -9.35 -2.27 -1.78 -0.84 2.52 -2.26 0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.29 0.30 0.35 0.35 -17.96%

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