[SALUTE] QoQ Quarter Result on 30-Sep-2016 [#1]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -26.56%
YoY- -30.57%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 51,698 31,530 90,795 73,068 72,037 38,106 67,997 -16.71%
PBT 2,903 988 13,804 7,638 10,256 664 11,555 -60.21%
Tax -529 -135 -3,194 -2,121 -2,744 -171 -3,181 -69.79%
NP 2,374 853 10,610 5,517 7,512 493 8,374 -56.87%
-
NP to SH 2,374 853 10,610 5,517 7,512 493 8,374 -56.87%
-
Tax Rate 18.22% 13.66% 23.14% 27.77% 26.76% 25.75% 27.53% -
Total Cost 49,324 30,677 80,185 67,551 64,525 37,613 59,623 -11.88%
-
Net Worth 165,016 164,977 166,451 158,187 154,989 90,280 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,328 2,328 2,328 2,328 1,918 1,848 2,015 10.11%
Div Payout % 98.06% 272.92% 21.94% 42.20% 25.55% 375.00% 24.07% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 165,016 164,977 166,451 158,187 154,989 90,280 0 -
NOSH 388,000 388,000 388,000 388,000 319,830 308,125 310,148 16.11%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.59% 2.71% 11.69% 7.55% 10.43% 1.29% 12.32% -
ROE 1.44% 0.52% 6.37% 3.49% 4.85% 0.55% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.32 8.13 23.40 18.83 22.52 12.37 21.92 -28.27%
EPS 0.61 0.22 2.73 1.42 2.35 0.16 2.70 -62.93%
DPS 0.60 0.60 0.60 0.60 0.60 0.60 0.65 -5.20%
NAPS 0.4253 0.4252 0.429 0.4077 0.4846 0.293 0.00 -
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.12 7.39 21.29 17.13 16.89 8.93 15.94 -16.70%
EPS 0.56 0.20 2.49 1.29 1.76 0.12 1.96 -56.65%
DPS 0.55 0.55 0.55 0.55 0.45 0.43 0.47 11.05%
NAPS 0.3869 0.3868 0.3903 0.3709 0.3634 0.2117 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 - - -
Price 1.55 1.66 1.27 1.34 1.02 0.00 0.00 -
P/RPS 11.63 20.43 5.43 7.12 4.53 0.00 0.00 -
P/EPS 253.33 755.08 46.44 94.24 43.43 0.00 0.00 -
EY 0.39 0.13 2.15 1.06 2.30 0.00 0.00 -
DY 0.39 0.36 0.47 0.45 0.59 0.00 0.00 -
P/NAPS 3.64 3.90 2.96 3.29 2.10 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 29/05/17 20/02/17 24/11/16 15/08/16 27/07/16 - -
Price 1.42 1.70 1.62 1.27 1.18 1.23 0.00 -
P/RPS 10.66 20.92 6.92 6.74 5.24 9.95 0.00 -
P/EPS 232.08 773.27 59.24 89.32 50.24 768.75 0.00 -
EY 0.43 0.13 1.69 1.12 1.99 0.13 0.00 -
DY 0.42 0.35 0.37 0.47 0.51 0.49 0.00 -
P/NAPS 3.34 4.00 3.78 3.12 2.43 4.20 0.00 -

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