[SENTRAL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
02-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 100.98%
YoY- 39.77%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 46,751 136,648 97,774 64,945 33,752 115,174 82,596 -31.55%
PBT 23,165 62,770 45,852 30,625 15,238 60,698 37,646 -27.63%
Tax 0 0 0 0 0 0 0 -
NP 23,165 62,770 45,852 30,625 15,238 60,698 37,646 -27.63%
-
NP to SH 23,165 59,156 45,852 30,625 15,238 54,021 37,646 -27.63%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 23,586 73,878 51,922 34,320 18,514 54,476 44,950 -34.91%
-
Net Worth 1,359,991 896,154 871,717 872,977 872,474 788,790 735,777 50.55%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 58,988 27,987 27,979 - 50,503 22,968 -
Div Payout % - 99.72% 61.04% 91.36% - 93.49% 61.01% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,359,991 896,154 871,717 872,977 872,474 788,790 735,777 50.55%
NOSH 1,068,000 1,068,000 661,645 661,447 662,521 596,258 560,208 53.68%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 49.55% 45.94% 46.90% 47.16% 45.15% 52.70% 45.58% -
ROE 1.70% 6.60% 5.26% 3.51% 1.75% 6.85% 5.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.38 19.41 14.78 9.82 5.09 19.32 14.74 -55.43%
EPS 2.17 8.80 6.93 4.63 2.30 9.06 6.72 -52.89%
DPS 0.00 8.38 4.23 4.23 0.00 8.47 4.10 -
NAPS 1.2734 1.2731 1.3175 1.3198 1.3169 1.3229 1.3134 -2.03%
Adjusted Per Share Value based on latest NOSH - 660,386
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.36 12.75 9.12 6.06 3.15 10.75 7.71 -31.59%
EPS 2.16 5.52 4.28 2.86 1.42 5.04 3.51 -27.62%
DPS 0.00 5.50 2.61 2.61 0.00 4.71 2.14 -
NAPS 1.2689 0.8361 0.8133 0.8145 0.814 0.736 0.6865 50.55%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.28 1.20 1.25 1.16 1.15 1.08 1.13 -
P/RPS 29.24 6.18 8.46 11.81 22.57 5.59 7.66 144.04%
P/EPS 59.01 14.28 18.04 25.05 50.00 11.92 16.82 130.71%
EY 1.69 7.00 5.54 3.99 2.00 8.39 5.95 -56.75%
DY 0.00 6.98 3.38 3.65 0.00 7.84 3.63 -
P/NAPS 1.01 0.94 0.95 0.88 0.87 0.82 0.86 11.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 04/05/17 25/01/17 26/10/16 02/08/16 29/04/16 22/01/16 05/11/15 -
Price 1.32 1.31 1.27 1.20 1.16 1.08 1.15 -
P/RPS 30.15 6.75 8.59 12.22 22.77 5.59 7.80 146.09%
P/EPS 60.86 15.59 18.33 25.92 50.43 11.92 17.11 132.83%
EY 1.64 6.42 5.46 3.86 1.98 8.39 5.84 -57.08%
DY 0.00 6.40 3.33 3.53 0.00 7.84 3.57 -
P/NAPS 1.04 1.03 0.96 0.91 0.88 0.82 0.88 11.76%

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