[SIGN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -91.0%
YoY- -45.24%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 225,980 161,901 107,706 52,256 205,215 132,713 83,463 94.61%
PBT 12,578 14,062 8,587 2,745 25,008 14,682 9,194 23.30%
Tax -4,575 -4,194 -2,553 -1,034 -3,567 -3,671 -2,269 59.80%
NP 8,003 9,868 6,034 1,711 21,441 11,011 6,925 10.15%
-
NP to SH 6,481 9,476 5,817 1,828 20,310 10,191 6,696 -2.15%
-
Tax Rate 36.37% 29.83% 29.73% 37.67% 14.26% 25.00% 24.68% -
Total Cost 217,977 152,033 101,672 50,545 183,774 121,702 76,538 101.30%
-
Net Worth 171,724 176,351 171,822 174,113 169,531 159,740 162,149 3.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,434 - - - 5,727 - - -
Div Payout % 52.99% - - - 28.20% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 171,724 176,351 171,822 174,113 169,531 159,740 162,149 3.90%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.54% 6.10% 5.60% 3.27% 10.45% 8.30% 8.30% -
ROE 3.77% 5.37% 3.39% 1.05% 11.98% 6.38% 4.13% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 98.70 70.69 47.01 22.81 89.58 57.33 35.52 98.01%
EPS 2.80 4.10 2.50 0.80 8.70 4.40 2.80 0.00%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.75 0.77 0.75 0.76 0.74 0.69 0.69 5.73%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.01 25.08 16.69 8.10 31.79 20.56 12.93 94.62%
EPS 1.00 1.47 0.90 0.28 3.15 1.58 1.04 -2.58%
DPS 0.53 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.266 0.2732 0.2662 0.2697 0.2626 0.2475 0.2512 3.90%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.55 0.58 0.705 0.86 0.91 0.975 0.795 -
P/RPS 0.56 0.82 1.50 3.77 1.02 1.70 2.24 -60.41%
P/EPS 19.43 14.02 27.77 107.78 10.26 22.15 27.90 -21.48%
EY 5.15 7.13 3.60 0.93 9.74 4.51 3.58 27.51%
DY 2.73 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.73 0.75 0.94 1.13 1.23 1.41 1.15 -26.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 -
Price 0.565 0.55 0.61 0.865 0.88 0.995 0.96 -
P/RPS 0.57 0.78 1.30 3.79 0.98 1.74 2.70 -64.64%
P/EPS 19.96 13.29 24.02 108.41 9.93 22.60 33.69 -29.52%
EY 5.01 7.52 4.16 0.92 10.07 4.42 2.97 41.84%
DY 2.65 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.75 0.71 0.81 1.14 1.19 1.44 1.39 -33.79%

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