[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 8.17%
YoY- -61.73%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 169,950 81,193 325,091 251,102 174,943 82,002 395,870 -43.00%
PBT 19,293 9,605 11,713 19,656 18,448 10,004 71,151 -58.00%
Tax -5,999 -3,488 -5,662 -4,989 -3,938 -2,209 -16,855 -49.68%
NP 13,294 6,117 6,051 14,667 14,510 7,795 54,296 -60.76%
-
NP to SH 11,599 5,617 7,337 14,025 12,966 6,634 46,754 -60.41%
-
Tax Rate 31.09% 36.31% 48.34% 25.38% 21.35% 22.08% 23.69% -
Total Cost 156,656 75,076 319,040 236,435 160,433 74,207 341,574 -40.44%
-
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,362 2,367 9,704 15,770 12,131 5,839 - -
Div Payout % 20.37% 42.14% 132.27% 112.44% 93.56% 88.03% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
NOSH 248,498 248,498 248,498 248,498 248,498 116,795 122,693 59.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.82% 7.53% 1.86% 5.84% 8.29% 9.51% 13.72% -
ROE 3.29% 1.63% 2.16% 3.99% 3.69% 1.91% 15.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 71.92 34.30 133.99 103.50 72.11 70.21 343.21 -64.61%
EPS 4.91 2.37 3.02 5.78 5.34 5.68 40.18 -75.28%
DPS 1.00 1.00 4.00 6.50 5.00 5.00 0.00 -
NAPS 1.49 1.46 1.40 1.45 1.45 2.97 2.67 -32.14%
Adjusted Per Share Value based on latest NOSH - 248,498
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 67.20 32.10 128.54 99.29 69.17 32.42 156.53 -43.00%
EPS 4.59 2.22 2.90 5.55 5.13 2.62 18.49 -60.40%
DPS 0.93 0.94 3.84 6.24 4.80 2.31 0.00 -
NAPS 1.3921 1.3665 1.343 1.391 1.391 1.3716 1.2177 9.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.685 0.83 0.86 1.20 3.30 3.61 -
P/RPS 0.72 2.00 0.62 0.83 1.66 4.70 1.05 -22.18%
P/EPS 10.59 28.87 27.45 14.88 22.45 58.10 8.91 12.16%
EY 9.44 3.46 3.64 6.72 4.45 1.72 11.23 -10.90%
DY 1.92 1.46 4.82 7.56 4.17 1.52 0.00 -
P/NAPS 0.35 0.47 0.59 0.59 0.83 1.11 1.35 -59.24%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.55 0.585 0.83 1.00 1.05 3.20 3.67 -
P/RPS 0.76 1.71 0.62 0.97 1.46 4.56 1.07 -20.34%
P/EPS 11.20 24.65 27.45 17.30 19.65 56.34 9.05 15.22%
EY 8.92 4.06 3.64 5.78 5.09 1.78 11.04 -13.21%
DY 1.82 1.71 4.82 6.50 4.76 1.56 0.00 -
P/NAPS 0.37 0.40 0.59 0.69 0.72 1.08 1.37 -58.11%

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