[SUCCESS] QoQ Quarter Result on 30-Jun-2016 [#4]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -104.72%
YoY- -103.22%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 91,352 110,353 101,971 79,089 96,333 95,978 105,225 -8.98%
PBT 12,828 25,248 19,287 -3,163 11,624 13,949 6,381 59.21%
Tax -2,784 -6,206 -4,968 -2,788 -2,604 -4,754 -6,144 -40.97%
NP 10,044 19,042 14,319 -5,951 9,020 9,195 237 1112.78%
-
NP to SH 8,943 14,825 12,883 -381 8,079 8,896 3,481 87.47%
-
Tax Rate 21.70% 24.58% 25.76% - 22.40% 34.08% 96.29% -
Total Cost 81,308 91,311 87,652 85,040 87,313 86,783 104,988 -15.65%
-
Net Worth 298,615 290,551 275,081 264,390 269,685 262,941 254,113 11.34%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 5,719 - - - - - -
Div Payout % - 38.58% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 298,615 290,551 275,081 264,390 269,685 262,941 254,113 11.34%
NOSH 122,693 114,390 114,617 115,454 115,744 115,833 116,033 3.78%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.99% 17.26% 14.04% -7.52% 9.36% 9.58% 0.23% -
ROE 2.99% 5.10% 4.68% -0.14% 3.00% 3.38% 1.37% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 79.54 96.47 88.97 68.50 83.23 82.86 90.69 -8.36%
EPS 7.79 12.96 11.24 -0.33 6.98 7.68 3.00 88.81%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.54 2.40 2.29 2.33 2.27 2.19 12.10%
Adjusted Per Share Value based on latest NOSH - 115,454
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 36.17 43.70 40.38 31.32 38.15 38.00 41.67 -8.99%
EPS 3.54 5.87 5.10 -0.15 3.20 3.52 1.38 87.28%
DPS 0.00 2.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1824 1.1505 1.0892 1.0469 1.0679 1.0412 1.0062 11.34%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.05 2.02 1.80 2.26 2.30 2.29 1.33 -
P/RPS 3.83 2.09 2.02 3.30 2.76 2.76 1.47 89.23%
P/EPS 39.17 15.59 16.01 -684.85 32.95 29.82 44.33 -7.91%
EY 2.55 6.42 6.24 -0.15 3.03 3.35 2.26 8.37%
DY 0.00 2.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.80 0.75 0.99 0.99 1.01 0.61 54.31%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 28/11/16 26/08/16 27/05/16 01/03/16 30/11/15 -
Price 4.00 2.89 1.97 2.16 2.19 2.28 1.91 -
P/RPS 5.03 3.00 2.21 3.15 2.63 2.75 2.11 78.35%
P/EPS 51.37 22.30 17.53 -654.55 31.38 29.69 63.67 -13.32%
EY 1.95 4.48 5.71 -0.15 3.19 3.37 1.57 15.53%
DY 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.14 0.82 0.94 0.94 1.00 0.87 46.27%

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