[BOILERM] QoQ Quarter Result on 31-Mar-2016 [#4]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -29.89%
YoY- -42.55%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 62,814 54,474 61,720 67,476 63,478 69,137 60,018 3.06%
PBT 8,509 4,981 8,665 6,660 7,356 15,298 10,268 -11.72%
Tax -1,883 -1,256 -2,067 -1,917 -766 -3,565 -2,444 -15.89%
NP 6,626 3,725 6,598 4,743 6,590 11,733 7,824 -10.44%
-
NP to SH 6,457 3,675 6,435 4,620 6,590 11,733 7,824 -11.96%
-
Tax Rate 22.13% 25.22% 23.85% 28.78% 10.41% 23.30% 23.80% -
Total Cost 56,188 50,749 55,122 62,733 56,888 57,404 52,194 5.01%
-
Net Worth 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - 7,740 - - - -
Div Payout % - - - 167.53% - - - -
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 159,960 159,960 165,119 159,960 149,639 134,159 139,320 9.60%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 0.00%
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 10.55% 6.84% 10.69% 7.03% 10.38% 16.97% 13.04% -
ROE 4.04% 2.30% 3.90% 2.89% 4.40% 8.75% 5.62% -
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 12.17 10.56 11.96 13.08 12.30 13.40 11.63 3.05%
EPS 1.25 0.71 1.25 0.90 1.28 2.27 1.52 -12.17%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.31 0.29 0.26 0.27 9.60%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.17 10.56 11.96 13.08 12.30 13.40 11.63 3.05%
EPS 1.25 0.71 1.25 0.90 1.28 2.27 1.52 -12.17%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.31 0.29 0.26 0.27 9.60%
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 0.815 0.995 1.02 1.02 1.16 1.10 1.46 -
P/RPS 6.70 9.43 8.53 7.80 9.43 8.21 12.55 -34.06%
P/EPS 65.13 139.71 81.79 113.92 90.83 48.38 96.29 -22.85%
EY 1.54 0.72 1.22 0.88 1.10 2.07 1.04 29.76%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 2.63 3.21 3.19 3.29 4.00 4.23 5.41 -38.03%
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 22/02/17 17/11/16 17/08/16 27/05/16 24/02/16 19/11/15 19/08/15 -
Price 0.88 0.86 1.03 1.03 1.05 1.12 1.16 -
P/RPS 7.23 8.15 8.61 7.88 8.54 8.36 9.97 -19.20%
P/EPS 70.32 120.75 82.59 115.04 82.22 49.26 76.50 -5.43%
EY 1.42 0.83 1.21 0.87 1.22 2.03 1.31 5.49%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 2.84 2.77 3.22 3.32 3.62 4.31 4.30 -24.06%

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