[QUALITY] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 83.04%
YoY- 54.3%
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 185,643 113,007 74,370 41,304 174,189 123,087 81,298 73.14%
PBT 7,029 -8,912 -7,623 -1,336 -9,944 -1,294 -3,550 -
Tax -1,565 -937 -116 -74 1,606 -203 -34 1175.44%
NP 5,464 -9,849 -7,739 -1,410 -8,338 -1,497 -3,584 -
-
NP to SH 5,582 -9,858 -7,806 -1,392 -8,208 -1,402 -3,537 -
-
Tax Rate 22.26% - - - - - - -
Total Cost 180,179 122,856 82,109 42,714 182,527 124,584 84,882 64.94%
-
Net Worth 137,376 122,299 124,038 130,414 132,732 139,108 137,369 0.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 137,376 122,299 124,038 130,414 132,732 139,108 137,369 0.00%
NOSH 57,964 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 2.94% -8.72% -10.41% -3.41% -4.79% -1.22% -4.41% -
ROE 4.06% -8.06% -6.29% -1.07% -6.18% -1.01% -2.57% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 320.27 194.97 128.31 71.26 300.52 212.36 140.26 73.14%
EPS 9.63 -17.01 -13.47 -2.40 -14.16 -2.42 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.11 2.14 2.25 2.29 2.40 2.37 0.00%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 320.28 194.97 128.31 71.26 300.52 212.36 140.26 73.14%
EPS 9.63 -17.01 -13.47 -2.40 -14.16 -2.42 -6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3701 2.11 2.14 2.25 2.29 2.40 2.37 0.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.52 1.51 1.52 1.60 1.40 1.30 1.50 -
P/RPS 0.47 0.77 1.18 2.25 0.47 0.61 1.07 -42.12%
P/EPS 15.78 -8.88 -11.29 -66.62 -9.89 -53.75 -24.58 -
EY 6.34 -11.26 -8.86 -1.50 -10.12 -1.86 -4.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.71 0.71 0.61 0.54 0.63 1.05%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 30/12/15 30/09/15 30/06/15 31/03/15 29/12/14 29/09/14 -
Price 1.52 1.50 1.50 1.51 1.50 1.30 1.42 -
P/RPS 0.47 0.77 1.17 2.12 0.50 0.61 1.01 -39.86%
P/EPS 15.78 -8.82 -11.14 -62.88 -10.59 -53.75 -23.27 -
EY 6.34 -11.34 -8.98 -1.59 -9.44 -1.86 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.70 0.67 0.66 0.54 0.60 4.38%

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