[SIGN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 218.22%
YoY- -13.13%
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 40,745 225,980 161,901 107,706 52,256 205,215 132,713 -54.45%
PBT 2,064 12,578 14,062 8,587 2,745 25,008 14,682 -72.93%
Tax -711 -4,575 -4,194 -2,553 -1,034 -3,567 -3,671 -66.49%
NP 1,353 8,003 9,868 6,034 1,711 21,441 11,011 -75.25%
-
NP to SH 1,296 6,481 9,476 5,817 1,828 20,310 10,191 -74.67%
-
Tax Rate 34.45% 36.37% 29.83% 29.73% 37.67% 14.26% 25.00% -
Total Cost 39,392 217,977 152,033 101,672 50,545 183,774 121,702 -52.82%
-
Net Worth 174,164 171,724 176,351 171,822 174,113 169,531 159,740 5.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 3,434 - - - 5,727 - -
Div Payout % - 52.99% - - - 28.20% - -
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 174,164 171,724 176,351 171,822 174,113 169,531 159,740 5.92%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
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 3.32% 3.54% 6.10% 5.60% 3.27% 10.45% 8.30% -
ROE 0.74% 3.77% 5.37% 3.39% 1.05% 11.98% 6.38% -
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 18.01 98.70 70.69 47.01 22.81 89.58 57.33 -53.75%
EPS 0.60 2.80 4.10 2.50 0.80 8.70 4.40 -73.47%
DPS 0.00 1.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.77 0.75 0.77 0.75 0.76 0.74 0.69 7.58%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.31 35.01 25.08 16.69 8.10 31.79 20.56 -54.46%
EPS 0.20 1.00 1.47 0.90 0.28 3.15 1.58 -74.75%
DPS 0.00 0.53 0.00 0.00 0.00 0.89 0.00 -
NAPS 0.2698 0.266 0.2732 0.2662 0.2697 0.2626 0.2475 5.91%
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 0.48 0.55 0.58 0.705 0.86 0.91 0.975 -
P/RPS 2.66 0.56 0.82 1.50 3.77 1.02 1.70 34.74%
P/EPS 83.77 19.43 14.02 27.77 107.78 10.26 22.15 142.54%
EY 1.19 5.15 7.13 3.60 0.93 9.74 4.51 -58.82%
DY 0.00 2.73 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.62 0.73 0.75 0.94 1.13 1.23 1.41 -42.14%
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 26/11/18 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 29/05/17 -
Price 0.405 0.565 0.55 0.61 0.865 0.88 0.995 -
P/RPS 2.25 0.57 0.78 1.30 3.79 0.98 1.74 18.67%
P/EPS 70.68 19.96 13.29 24.02 108.41 9.93 22.60 113.70%
EY 1.41 5.01 7.52 4.16 0.92 10.07 4.42 -53.28%
DY 0.00 2.65 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.53 0.75 0.71 0.81 1.14 1.19 1.44 -48.61%

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