[OCR] QoQ Quarter Result on 31-Jul-2015 [#4]

Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- -155.74%
YoY- -62.14%
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 8,596 9,525 10,542 6,351 11,896 7,611 10,905 -14.67%
PBT -1,499 171 558 -4,955 -1,903 -736 -366 156.20%
Tax 71 -31 -135 72 -6 -51 -47 -
NP -1,428 140 423 -4,883 -1,909 -787 -413 128.83%
-
NP to SH -1,328 169 423 -4,882 -1,909 -787 -413 118.00%
-
Tax Rate - 18.13% 24.19% - - - - -
Total Cost 10,024 9,385 10,119 11,234 13,805 8,398 11,318 -7.78%
-
Net Worth 46,374 46,475 48,342 49,024 52,802 51,826 39,647 11.02%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 46,374 46,475 48,342 49,024 52,802 51,826 39,647 11.02%
NOSH 210,793 211,250 201,428 204,267 203,085 191,951 165,200 17.65%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -16.61% 1.47% 4.01% -76.89% -16.05% -10.34% -3.79% -
ROE -2.86% 0.36% 0.88% -9.96% -3.62% -1.52% -1.04% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 4.08 4.51 5.23 3.11 5.86 3.97 6.60 -27.45%
EPS -0.63 0.08 0.21 -2.39 -0.94 -0.41 -0.25 85.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.24 0.24 0.26 0.27 0.24 -5.64%
Adjusted Per Share Value based on latest NOSH - 204,267
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 0.62 0.69 0.76 0.46 0.86 0.55 0.79 -14.92%
EPS -0.10 0.01 0.03 -0.35 -0.14 -0.06 -0.03 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0335 0.0349 0.0354 0.0381 0.0374 0.0286 11.12%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.495 0.475 0.48 0.56 0.505 0.60 0.62 -
P/RPS 12.14 10.53 9.17 18.01 8.62 15.13 9.39 18.69%
P/EPS -78.57 593.75 228.57 -23.43 -53.72 -146.34 -248.00 -53.55%
EY -1.27 0.17 0.44 -4.27 -1.86 -0.68 -0.40 116.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.16 2.00 2.33 1.94 2.22 2.58 -8.72%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 23/06/16 24/03/16 17/12/15 28/09/15 26/06/15 27/03/15 16/12/14 -
Price 0.455 0.50 0.485 0.495 0.48 0.485 0.55 -
P/RPS 11.16 11.09 9.27 15.92 8.19 12.23 8.33 21.55%
P/EPS -72.22 625.00 230.95 -20.71 -51.06 -118.29 -220.00 -52.44%
EY -1.38 0.16 0.43 -4.83 -1.96 -0.85 -0.45 111.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.27 2.02 2.06 1.85 1.80 2.29 -6.51%

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