[SUCCESS] QoQ Quarter Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.55%
YoY- -57.29%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 81,193 73,989 76,159 92,941 82,002 92,194 91,352 -7.55%
PBT 9,605 -7,943 1,208 8,444 10,004 13,788 12,828 -17.52%
Tax -3,488 -673 -1,051 -1,729 -2,209 -2,897 -2,784 16.20%
NP 6,117 -8,616 157 6,715 7,795 10,891 10,044 -28.12%
-
NP to SH 5,617 -6,688 1,059 6,332 6,634 10,692 8,943 -26.63%
-
Tax Rate 36.31% - 87.00% 20.48% 22.08% 21.01% 21.70% -
Total Cost 75,076 82,605 76,002 86,226 74,207 81,303 81,308 -5.17%
-
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,367 3,639 3,639 - 5,839 - - -
Div Payout % 42.14% 0.00% 343.66% - 88.03% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
NOSH 248,498 248,498 248,498 248,498 116,795 122,693 122,693 60.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.53% -11.64% 0.21% 7.23% 9.51% 11.81% 10.99% -
ROE 1.63% -1.97% 0.30% 1.80% 1.91% 3.47% 2.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.30 30.50 31.39 38.31 70.21 79.93 79.54 -42.89%
EPS 2.37 -2.76 0.44 2.61 5.68 8.41 7.79 -54.73%
DPS 1.00 1.50 1.50 0.00 5.00 0.00 0.00 -
NAPS 1.46 1.40 1.45 1.45 2.97 2.67 2.60 -31.91%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.12 29.27 30.13 36.77 32.44 36.47 36.14 -7.55%
EPS 2.22 -2.65 0.42 2.51 2.62 4.23 3.54 -26.71%
DPS 0.94 1.44 1.44 0.00 2.31 0.00 0.00 -
NAPS 1.3673 1.3438 1.3918 1.3918 1.3724 1.2184 1.1814 10.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.685 0.83 0.86 1.20 3.30 3.61 3.05 -
P/RPS 2.00 2.72 2.74 3.13 4.70 4.52 3.83 -35.12%
P/EPS 28.87 -30.11 197.03 45.98 58.10 38.94 39.17 -18.39%
EY 3.46 -3.32 0.51 2.17 1.72 2.57 2.55 22.53%
DY 1.46 1.81 1.74 0.00 1.52 0.00 0.00 -
P/NAPS 0.47 0.59 0.59 0.83 1.11 1.35 1.17 -45.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 -
Price 0.585 0.83 1.00 1.05 3.20 3.67 4.00 -
P/RPS 1.71 2.72 3.19 2.74 4.56 4.59 5.03 -51.25%
P/EPS 24.65 -30.11 229.10 40.23 56.34 39.59 51.37 -38.68%
EY 4.06 -3.32 0.44 2.49 1.78 2.53 1.95 62.97%
DY 1.71 1.81 1.50 0.00 1.56 0.00 0.00 -
P/NAPS 0.40 0.59 0.69 0.72 1.08 1.37 1.54 -59.25%

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