[SIGN] 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- 62.9%
YoY- -7.02%
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 81,719 40,745 225,980 161,901 107,706 52,256 205,215 -45.78%
PBT 3,506 2,064 12,578 14,062 8,587 2,745 25,008 -72.91%
Tax -1,348 -711 -4,575 -4,194 -2,553 -1,034 -3,567 -47.63%
NP 2,158 1,353 8,003 9,868 6,034 1,711 21,441 -78.27%
-
NP to SH 1,795 1,296 6,481 9,476 5,817 1,828 20,310 -80.07%
-
Tax Rate 38.45% 34.45% 36.37% 29.83% 29.73% 37.67% 14.26% -
Total Cost 79,561 39,392 217,977 152,033 101,672 50,545 183,774 -42.68%
-
Net Worth 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 3,434 - - - 5,727 -
Div Payout % - - 52.99% - - - 28.20% -
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 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
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 2.64% 3.32% 3.54% 6.10% 5.60% 3.27% 10.45% -
ROE 1.04% 0.74% 3.77% 5.37% 3.39% 1.05% 11.98% -
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 36.13 18.01 98.70 70.69 47.01 22.81 89.58 -45.32%
EPS 0.80 0.60 2.80 4.10 2.50 0.80 8.70 -79.53%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 0.76 0.77 0.75 0.77 0.75 0.76 0.74 1.78%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.66 6.31 35.01 25.08 16.69 8.10 31.79 -45.78%
EPS 0.28 0.20 1.00 1.47 0.90 0.28 3.15 -79.99%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.89 -
NAPS 0.2663 0.2698 0.266 0.2732 0.2662 0.2697 0.2626 0.93%
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 0.335 0.48 0.55 0.58 0.705 0.86 0.91 -
P/RPS 0.93 2.66 0.56 0.82 1.50 3.77 1.02 -5.95%
P/EPS 42.21 83.77 19.43 14.02 27.77 107.78 10.26 156.09%
EY 2.37 1.19 5.15 7.13 3.60 0.93 9.74 -60.92%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.75 -
P/NAPS 0.44 0.62 0.73 0.75 0.94 1.13 1.23 -49.51%
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 25/02/19 26/11/18 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 -
Price 0.355 0.405 0.565 0.55 0.61 0.865 0.88 -
P/RPS 0.98 2.25 0.57 0.78 1.30 3.79 0.98 0.00%
P/EPS 44.73 70.68 19.96 13.29 24.02 108.41 9.93 172.00%
EY 2.24 1.41 5.01 7.52 4.16 0.92 10.07 -63.18%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.84 -
P/NAPS 0.47 0.53 0.75 0.71 0.81 1.14 1.19 -46.07%

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