[CVIEW] QoQ Quarter Result on 31-May-2016 [#2]

Announcement Date
26-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2016
Quarter
31-May-2016 [#2]
Profit Trend
QoQ- 51.88%
YoY- 54.42%
Quarter Report
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 30,275 52,172 48,025 33,355 27,533 23,396 24,140 16.31%
PBT 6,194 12,302 11,754 6,993 5,058 8,692 4,175 30.11%
Tax -1,961 -3,061 -2,868 -2,297 -1,966 -2,235 -1,088 48.15%
NP 4,233 9,241 8,886 4,696 3,092 6,457 3,087 23.45%
-
NP to SH 4,233 9,241 8,886 4,696 3,092 6,457 3,087 23.45%
-
Tax Rate 31.66% 24.88% 24.40% 32.85% 38.87% 25.71% 26.06% -
Total Cost 26,042 42,931 39,139 28,659 24,441 16,939 21,053 15.24%
-
Net Worth 304,999 300,999 298,000 293,000 288,000 284,999 281,999 5.37%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - 5,000 6,000 4,000 - - 3,000 -
Div Payout % - 54.11% 67.52% 85.18% - - 97.18% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 304,999 300,999 298,000 293,000 288,000 284,999 281,999 5.37%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 13.98% 17.71% 18.50% 14.08% 11.23% 27.60% 12.79% -
ROE 1.39% 3.07% 2.98% 1.60% 1.07% 2.27% 1.09% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 30.28 52.17 48.03 33.36 27.53 23.40 24.14 16.32%
EPS 4.23 9.24 8.89 4.70 3.09 6.46 3.09 23.31%
DPS 0.00 5.00 6.00 4.00 0.00 0.00 3.00 -
NAPS 3.05 3.01 2.98 2.93 2.88 2.85 2.82 5.37%
Adjusted Per Share Value based on latest NOSH - 100,000
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 30.28 52.17 48.03 33.36 27.53 23.40 24.14 16.32%
EPS 4.23 9.24 8.89 4.70 3.09 6.46 3.09 23.31%
DPS 0.00 5.00 6.00 4.00 0.00 0.00 3.00 -
NAPS 3.05 3.01 2.98 2.93 2.88 2.85 2.82 5.37%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 1.60 1.49 1.37 1.50 1.53 1.61 1.52 -
P/RPS 5.28 2.86 2.85 4.50 5.56 6.88 6.30 -11.11%
P/EPS 37.80 16.12 15.42 31.94 49.48 24.93 49.24 -16.17%
EY 2.65 6.20 6.49 3.13 2.02 4.01 2.03 19.46%
DY 0.00 3.36 4.38 2.67 0.00 0.00 1.97 -
P/NAPS 0.52 0.50 0.46 0.51 0.53 0.56 0.54 -2.48%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 25/04/17 18/01/17 27/10/16 26/07/16 26/04/16 27/01/16 22/10/15 -
Price 1.67 1.51 1.48 1.42 1.48 1.60 1.66 -
P/RPS 5.52 2.89 3.08 4.26 5.38 6.84 6.88 -13.66%
P/EPS 39.45 16.34 16.66 30.24 47.87 24.78 53.77 -18.66%
EY 2.53 6.12 6.00 3.31 2.09 4.04 1.86 22.78%
DY 0.00 3.31 4.05 2.82 0.00 0.00 1.81 -
P/NAPS 0.55 0.50 0.50 0.48 0.51 0.56 0.59 -4.57%

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