[SUCCESS] QoQ Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -83.28%
YoY- -88.16%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 88,757 81,193 73,989 76,159 92,941 82,002 92,194 -2.49%
PBT 9,688 9,605 -7,943 1,208 8,444 10,004 13,788 -20.91%
Tax -2,511 -3,488 -673 -1,051 -1,729 -2,209 -2,897 -9.06%
NP 7,177 6,117 -8,616 157 6,715 7,795 10,891 -24.21%
-
NP to SH 5,982 5,617 -6,688 1,059 6,332 6,634 10,692 -32.02%
-
Tax Rate 25.92% 36.31% - 87.00% 20.48% 22.08% 21.01% -
Total Cost 81,580 75,076 82,605 76,002 86,226 74,207 81,303 0.22%
-
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,362 2,367 3,639 3,639 - 5,839 - -
Div Payout % 39.50% 42.14% 0.00% 343.66% - 88.03% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
NOSH 248,498 248,498 248,498 248,498 248,498 116,795 122,693 59.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.09% 7.53% -11.64% 0.21% 7.23% 9.51% 11.81% -
ROE 1.70% 1.63% -1.97% 0.30% 1.80% 1.91% 3.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 37.56 34.30 30.50 31.39 38.31 70.21 79.93 -39.47%
EPS 2.53 2.37 -2.76 0.44 2.61 5.68 8.41 -55.00%
DPS 1.00 1.00 1.50 1.50 0.00 5.00 0.00 -
NAPS 1.49 1.46 1.40 1.45 1.45 2.97 2.67 -32.14%
Adjusted Per Share Value based on latest NOSH - 248,498
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.11 32.12 29.27 30.13 36.77 32.44 36.47 -2.49%
EPS 2.37 2.22 -2.65 0.42 2.51 2.62 4.23 -31.96%
DPS 0.93 0.94 1.44 1.44 0.00 2.31 0.00 -
NAPS 1.3929 1.3673 1.3438 1.3918 1.3918 1.3724 1.2184 9.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.685 0.83 0.86 1.20 3.30 3.61 -
P/RPS 1.38 2.00 2.72 2.74 3.13 4.70 4.52 -54.56%
P/EPS 20.54 28.87 -30.11 197.03 45.98 58.10 38.94 -34.64%
EY 4.87 3.46 -3.32 0.51 2.17 1.72 2.57 52.95%
DY 1.92 1.46 1.81 1.74 0.00 1.52 0.00 -
P/NAPS 0.35 0.47 0.59 0.59 0.83 1.11 1.35 -59.24%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.55 0.585 0.83 1.00 1.05 3.20 3.67 -
P/RPS 1.46 1.71 2.72 3.19 2.74 4.56 4.59 -53.30%
P/EPS 21.73 24.65 -30.11 229.10 40.23 56.34 39.59 -32.88%
EY 4.60 4.06 -3.32 0.44 2.49 1.78 2.53 48.80%
DY 1.82 1.71 1.81 1.50 0.00 1.56 0.00 -
P/NAPS 0.37 0.40 0.59 0.69 0.72 1.08 1.37 -58.11%

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