[P&O] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -223.26%
YoY- -181.09%
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 317,145 237,351 160,467 77,247 331,547 248,961 170,924 50.94%
PBT 16,460 -2,416 -9,871 -7,008 35,936 28,079 20,885 -14.66%
Tax -15,194 -10,580 -3,278 -921 -10,400 -6,392 -4,599 121.66%
NP 1,266 -12,996 -13,149 -7,929 25,536 21,687 16,286 -81.75%
-
NP to SH -12,267 -20,370 -17,678 -9,449 7,666 9,585 9,861 -
-
Tax Rate 92.31% - - - 28.94% 22.76% 22.02% -
Total Cost 315,879 250,347 173,616 85,176 306,011 227,274 154,638 60.92%
-
Net Worth 324,333 321,869 298,890 342,198 356,378 375,387 356,675 -6.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 17,178 13,755 9,340 5,899 17,700 14,165 10,629 37.67%
Div Payout % 0.00% 0.00% 0.00% 0.00% 230.90% 147.79% 107.79% -
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 324,333 321,869 298,890 342,198 356,378 375,387 356,675 -6.13%
NOSH 286,946 286,946 286,946 245,954 245,954 249,954 245,954 10.81%
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 0.40% -5.48% -8.19% -10.26% 7.70% 8.71% 9.53% -
ROE -3.78% -6.33% -5.91% -2.76% 2.15% 2.55% 2.76% -
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 115.38 86.28 64.43 32.73 140.48 105.45 72.36 36.44%
EPS -4.74 -8.04 -7.29 -4.00 3.24 4.06 4.17 -
DPS 6.25 5.00 3.75 2.50 7.50 6.00 4.50 24.45%
NAPS 1.18 1.17 1.20 1.45 1.51 1.59 1.51 -15.14%
Adjusted Per Share Value based on latest NOSH - 245,954
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 107.20 80.23 54.24 26.11 112.06 84.15 57.77 50.94%
EPS -4.15 -6.89 -5.98 -3.19 2.59 3.24 3.33 -
DPS 5.81 4.65 3.16 1.99 5.98 4.79 3.59 37.80%
NAPS 1.0963 1.0879 1.0103 1.1566 1.2046 1.2688 1.2056 -6.13%
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 1.05 1.05 1.09 1.24 1.27 1.30 1.28 -
P/RPS 0.91 1.22 1.69 3.79 0.90 1.23 1.77 -35.79%
P/EPS -23.53 -14.18 -15.36 -30.97 39.10 32.02 30.66 -
EY -4.25 -7.05 -6.51 -3.23 2.56 3.12 3.26 -
DY 5.95 4.76 3.44 2.02 5.91 4.62 3.52 41.85%
P/NAPS 0.89 0.90 0.91 0.86 0.84 0.82 0.85 3.11%
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 29/08/18 30/05/18 22/02/18 29/11/17 30/08/17 19/05/17 -
Price 1.01 1.05 1.06 1.30 1.27 1.26 1.33 -
P/RPS 0.88 1.22 1.65 3.97 0.90 1.19 1.84 -38.81%
P/EPS -22.63 -14.18 -14.93 -32.47 39.10 31.04 31.86 -
EY -4.42 -7.05 -6.70 -3.08 2.56 3.22 3.14 -
DY 6.19 4.76 3.54 1.92 5.91 4.76 3.38 49.63%
P/NAPS 0.86 0.90 0.88 0.90 0.84 0.79 0.88 -1.51%

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