[SOP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -95.28%
YoY- -83.82%
Quarter Report
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,642,385 2,340,328 1,395,455 630,873 2,874,718 1,989,028 1,201,984 108.98%
PBT 120,781 61,106 32,573 7,989 160,136 147,902 97,368 15.40%
Tax -32,464 -17,476 -8,959 -2,832 -36,737 -37,002 -26,264 15.13%
NP 88,317 43,630 23,614 5,157 123,399 110,900 71,104 15.50%
-
NP to SH 84,938 40,865 22,523 5,450 115,409 103,627 66,585 17.56%
-
Tax Rate 26.88% 28.60% 27.50% 35.45% 22.94% 25.02% 26.97% -
Total Cost 3,554,068 2,296,698 1,371,841 625,716 2,751,319 1,878,128 1,130,880 114.10%
-
Net Worth 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 1,312,345 1,293,977 4.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,389,974 1,346,037 1,350,500 1,331,733 1,330,438 1,312,345 1,293,977 4.87%
NOSH 439,865 439,881 439,902 439,516 439,088 438,911 438,636 0.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.42% 1.86% 1.69% 0.82% 4.29% 5.58% 5.92% -
ROE 6.11% 3.04% 1.67% 0.41% 8.67% 7.90% 5.15% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 828.07 532.04 317.22 143.54 654.70 453.17 274.03 108.59%
EPS 19.31 9.29 5.12 1.24 26.29 23.61 15.18 17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.06 3.07 3.03 3.03 2.99 2.95 4.67%
Adjusted Per Share Value based on latest NOSH - 439,516
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 408.42 262.42 156.47 70.74 322.34 223.03 134.78 108.98%
EPS 9.52 4.58 2.53 0.61 12.94 11.62 7.47 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5586 1.5093 1.5143 1.4933 1.4918 1.4715 1.4509 4.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.38 4.75 4.66 5.09 5.16 5.94 6.94 -
P/RPS 0.53 0.89 1.47 3.55 0.79 1.31 2.53 -64.62%
P/EPS 22.68 51.13 91.02 410.48 19.63 25.16 45.72 -37.25%
EY 4.41 1.96 1.10 0.24 5.09 3.97 2.19 59.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.55 1.52 1.68 1.70 1.99 2.35 -29.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 02/09/15 15/05/15 27/02/15 21/11/14 26/08/14 -
Price 4.30 4.65 3.80 4.46 5.55 5.90 6.00 -
P/RPS 0.52 0.87 1.20 3.11 0.85 1.30 2.19 -61.55%
P/EPS 22.27 50.05 74.22 359.68 21.12 24.99 39.53 -31.71%
EY 4.49 2.00 1.35 0.28 4.74 4.00 2.53 46.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.52 1.24 1.47 1.83 1.97 2.03 -23.37%

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