[QUALITY] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- -16.12%
YoY- -2.73%
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 41,304 174,189 123,087 81,298 38,627 152,157 112,998 -48.97%
PBT -1,336 -9,944 -1,294 -3,550 -3,074 -9,764 -4,279 -54.07%
Tax -74 1,606 -203 -34 -10 -40 -119 -27.20%
NP -1,410 -8,338 -1,497 -3,584 -3,084 -9,804 -4,398 -53.25%
-
NP to SH -1,392 -8,208 -1,402 -3,537 -3,046 -9,848 -4,486 -54.26%
-
Tax Rate - - - - - - - -
Total Cost 42,714 182,527 124,584 84,882 41,711 161,961 117,396 -49.12%
-
Net Worth 130,414 132,732 139,108 137,369 137,949 140,851 146,064 -7.29%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 130,414 132,732 139,108 137,369 137,949 140,851 146,064 -7.29%
NOSH 57,962 57,962 57,962 57,962 57,962 57,963 57,962 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -3.41% -4.79% -1.22% -4.41% -7.98% -6.44% -3.89% -
ROE -1.07% -6.18% -1.01% -2.57% -2.21% -6.99% -3.07% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 71.26 300.52 212.36 140.26 66.64 262.50 194.95 -48.97%
EPS -2.40 -14.16 -2.42 -6.10 -5.26 -16.99 -7.74 -54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.29 2.40 2.37 2.38 2.43 2.52 -7.29%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 71.26 300.52 212.36 140.26 66.64 262.51 194.95 -48.97%
EPS -2.40 -14.16 -2.42 -6.10 -5.26 -16.99 -7.74 -54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.29 2.40 2.37 2.38 2.4301 2.52 -7.29%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.60 1.40 1.30 1.50 1.65 1.45 1.60 -
P/RPS 2.25 0.47 0.61 1.07 2.48 0.55 0.82 96.35%
P/EPS -66.62 -9.89 -53.75 -24.58 -31.40 -8.53 -20.67 118.66%
EY -1.50 -10.12 -1.86 -4.07 -3.18 -11.72 -4.84 -54.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.54 0.63 0.69 0.60 0.63 8.31%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 31/03/15 29/12/14 29/09/14 27/06/14 28/03/14 26/12/13 -
Price 1.51 1.50 1.30 1.42 1.80 1.70 1.53 -
P/RPS 2.12 0.50 0.61 1.01 2.70 0.65 0.78 95.11%
P/EPS -62.88 -10.59 -53.75 -23.27 -34.25 -10.01 -19.77 116.73%
EY -1.59 -9.44 -1.86 -4.30 -2.92 -9.99 -5.06 -53.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.54 0.60 0.76 0.70 0.61 6.47%

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