[BOILERM] QoQ Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -43.83%
YoY- -31.65%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 54,474 61,720 67,476 63,478 69,137 60,018 69,717 -15.12%
PBT 4,981 8,665 6,660 7,356 15,298 10,268 10,326 -38.41%
Tax -1,256 -2,067 -1,917 -766 -3,565 -2,444 -2,284 -32.80%
NP 3,725 6,598 4,743 6,590 11,733 7,824 8,042 -40.05%
-
NP to SH 3,675 6,435 4,620 6,590 11,733 7,824 8,042 -40.58%
-
Tax Rate 25.22% 23.85% 28.78% 10.41% 23.30% 23.80% 22.12% -
Total Cost 50,749 55,122 62,733 56,888 57,404 52,194 61,675 -12.15%
-
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 7,740 - - - 9,030 -
Div Payout % - - 167.53% - - - 112.29% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 159,960 165,119 159,960 149,639 134,159 139,320 129,000 15.37%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.84% 10.69% 7.03% 10.38% 16.97% 13.04% 11.54% -
ROE 2.30% 3.90% 2.89% 4.40% 8.75% 5.62% 6.23% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.56 11.96 13.08 12.30 13.40 11.63 13.51 -15.10%
EPS 0.71 1.25 0.90 1.28 2.27 1.52 1.56 -40.74%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.75 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Adjusted Per Share Value based on latest NOSH - 516,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.56 11.96 13.08 12.30 13.40 11.63 13.51 -15.10%
EPS 0.71 1.25 0.90 1.28 2.27 1.52 1.56 -40.74%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.75 -
NAPS 0.31 0.32 0.31 0.29 0.26 0.27 0.25 15.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.995 1.02 1.02 1.16 1.10 1.46 1.48 -
P/RPS 9.43 8.53 7.80 9.43 8.21 12.55 10.95 -9.45%
P/EPS 139.71 81.79 113.92 90.83 48.38 96.29 94.96 29.26%
EY 0.72 1.22 0.88 1.10 2.07 1.04 1.05 -22.18%
DY 0.00 0.00 1.47 0.00 0.00 0.00 1.18 -
P/NAPS 3.21 3.19 3.29 4.00 4.23 5.41 5.92 -33.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 21/05/15 -
Price 0.86 1.03 1.03 1.05 1.12 1.16 1.48 -
P/RPS 8.15 8.61 7.88 8.54 8.36 9.97 10.95 -17.82%
P/EPS 120.75 82.59 115.04 82.22 49.26 76.50 94.96 17.32%
EY 0.83 1.21 0.87 1.22 2.03 1.31 1.05 -14.47%
DY 0.00 0.00 1.46 0.00 0.00 0.00 1.18 -
P/NAPS 2.77 3.22 3.32 3.62 4.31 4.30 5.92 -39.64%

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