[SIGN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 52.2%
YoY- -34.47%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 107,706 52,256 205,215 132,713 83,463 42,806 196,768 -33.01%
PBT 8,587 2,745 25,008 14,682 9,194 4,560 61,987 -73.13%
Tax -2,553 -1,034 -3,567 -3,671 -2,269 -1,080 -11,428 -63.08%
NP 6,034 1,711 21,441 11,011 6,925 3,480 50,559 -75.66%
-
NP to SH 5,817 1,828 20,310 10,191 6,696 3,338 47,793 -75.34%
-
Tax Rate 29.73% 37.67% 14.26% 25.00% 24.68% 23.68% 18.44% -
Total Cost 101,672 50,545 183,774 121,702 76,538 39,326 146,209 -21.45%
-
Net Worth 171,822 174,113 169,531 159,740 162,149 165,022 163,152 3.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 5,727 - - - 28,791 -
Div Payout % - - 28.20% - - - 60.24% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 171,822 174,113 169,531 159,740 162,149 165,022 163,152 3.50%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 239,929 0.10%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.60% 3.27% 10.45% 8.30% 8.30% 8.13% 25.69% -
ROE 3.39% 1.05% 11.98% 6.38% 4.13% 2.02% 29.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.01 22.81 89.58 57.33 35.52 18.16 82.01 -30.92%
EPS 2.50 0.80 8.70 4.40 2.80 1.40 20.10 -74.98%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 12.00 -
NAPS 0.75 0.76 0.74 0.69 0.69 0.70 0.68 6.73%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.69 8.10 31.79 20.56 12.93 6.63 30.48 -32.99%
EPS 0.90 0.28 3.15 1.58 1.04 0.52 7.40 -75.35%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 4.46 -
NAPS 0.2662 0.2697 0.2626 0.2475 0.2512 0.2557 0.2528 3.49%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.705 0.86 0.91 0.975 0.795 0.92 0.98 -
P/RPS 1.50 3.77 1.02 1.70 2.24 5.07 1.19 16.63%
P/EPS 27.77 107.78 10.26 22.15 27.90 64.98 4.92 216.01%
EY 3.60 0.93 9.74 4.51 3.58 1.54 20.33 -68.36%
DY 0.00 0.00 2.75 0.00 0.00 0.00 12.24 -
P/NAPS 0.94 1.13 1.23 1.41 1.15 1.31 1.44 -24.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 21/11/16 29/08/16 -
Price 0.61 0.865 0.88 0.995 0.96 0.825 0.955 -
P/RPS 1.30 3.79 0.98 1.74 2.70 4.54 1.16 7.86%
P/EPS 24.02 108.41 9.93 22.60 33.69 58.27 4.79 192.11%
EY 4.16 0.92 10.07 4.42 2.97 1.72 20.86 -65.76%
DY 0.00 0.00 2.84 0.00 0.00 0.00 12.57 -
P/NAPS 0.81 1.14 1.19 1.44 1.39 1.18 1.40 -30.49%

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