[EG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 40.5%
YoY- -24.18%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 494,407 234,706 712,689 552,326 399,855 190,877 636,075 -15.39%
PBT 15,756 7,547 21,224 15,548 11,054 5,338 23,629 -23.58%
Tax -1,005 -400 -4,194 -1,000 -700 -300 2,726 -
NP 14,751 7,147 17,030 14,548 10,354 5,038 26,355 -31.96%
-
NP to SH 14,751 7,148 17,032 14,549 10,355 5,039 26,479 -32.17%
-
Tax Rate 6.38% 5.30% 19.76% 6.43% 6.33% 5.62% -11.54% -
Total Cost 479,656 227,559 695,659 537,778 389,501 185,839 609,720 -14.71%
-
Net Worth 262,052 247,430 181,567 162,641 126,819 155,932 126,333 62.28%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 262,052 247,430 181,567 162,641 126,819 155,932 126,333 62.28%
NOSH 211,332 211,479 163,574 147,855 116,348 76,814 74,753 99.30%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.98% 3.05% 2.39% 2.63% 2.59% 2.64% 4.14% -
ROE 5.63% 2.89% 9.38% 8.95% 8.17% 3.23% 20.96% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 233.95 110.98 435.70 373.56 343.67 248.49 850.90 -57.55%
EPS 6.98 3.38 10.57 9.84 8.90 6.56 35.39 -65.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.11 1.10 1.09 2.03 1.69 -18.57%
Adjusted Per Share Value based on latest NOSH - 147,676
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 105.69 50.17 152.35 118.07 85.48 40.80 135.97 -15.39%
EPS 3.15 1.53 3.64 3.11 2.21 1.08 5.66 -32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.5289 0.3881 0.3477 0.2711 0.3333 0.2701 62.27%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.855 0.84 0.86 0.86 1.10 0.61 0.65 -
P/RPS 0.37 0.76 0.20 0.23 0.32 0.25 0.08 176.30%
P/EPS 12.25 24.85 8.26 8.74 12.36 9.30 1.84 251.87%
EY 8.16 4.02 12.11 11.44 8.09 10.75 54.50 -71.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.77 0.78 1.01 0.30 0.38 48.56%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.92 0.815 0.875 0.885 0.89 0.815 0.535 -
P/RPS 0.39 0.73 0.20 0.24 0.26 0.33 0.06 246.32%
P/EPS 13.18 24.11 8.40 8.99 10.00 12.42 1.51 321.15%
EY 7.59 4.15 11.90 11.12 10.00 8.05 66.21 -76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.79 0.80 0.82 0.40 0.32 74.42%

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