[SIGN] QoQ Quarter Result on 30-Sep-2015 [#1]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 262.1%
YoY- -26.66%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,231 54,693 54,969 44,876 55,523 87,547 71,070 -29.34%
PBT 40,585 6,769 7,783 6,850 2,041 18,620 16,991 78.78%
Tax -6,118 -1,625 -1,867 -1,818 -972 -4,652 -4,252 27.47%
NP 34,467 5,144 5,916 5,032 1,069 13,968 12,739 94.28%
-
NP to SH 32,241 5,011 5,649 4,892 1,351 13,393 12,178 91.48%
-
Tax Rate 15.07% 24.01% 23.99% 26.54% 47.62% 24.98% 25.03% -
Total Cost 7,764 49,549 49,053 39,844 54,454 73,579 58,331 -73.96%
-
Net Worth 163,377 149,136 146,633 146,760 120,781 153,062 139,688 11.01%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,805 - - - 7,246 4,783 - -
Div Payout % 14.90% - - - 536.41% 35.71% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 163,377 149,136 146,633 146,760 120,781 153,062 139,688 11.01%
NOSH 240,261 119,309 120,191 119,317 120,781 119,580 119,392 59.46%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 81.62% 9.41% 10.76% 11.21% 1.93% 15.95% 17.92% -
ROE 19.73% 3.36% 3.85% 3.33% 1.12% 8.75% 8.72% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.58 45.84 45.73 37.61 45.97 73.21 59.53 -55.68%
EPS 27.00 4.20 4.70 4.10 0.60 11.20 10.20 91.46%
DPS 2.00 0.00 0.00 0.00 6.00 4.00 0.00 -
NAPS 0.68 1.25 1.22 1.23 1.00 1.28 1.17 -30.37%
Adjusted Per Share Value based on latest NOSH - 119,317
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.54 8.47 8.52 6.95 8.60 13.56 11.01 -29.35%
EPS 4.99 0.78 0.88 0.76 0.21 2.07 1.89 91.13%
DPS 0.74 0.00 0.00 0.00 1.12 0.74 0.00 -
NAPS 0.2531 0.231 0.2272 0.2274 0.1871 0.2371 0.2164 11.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.98 2.16 1.84 2.40 2.61 2.27 1.88 -
P/RPS 5.58 4.71 4.02 6.38 5.68 3.10 3.16 46.14%
P/EPS 7.30 51.43 39.15 58.54 233.34 20.27 18.43 -46.09%
EY 13.69 1.94 2.55 1.71 0.43 4.93 5.43 85.34%
DY 2.04 0.00 0.00 0.00 2.30 1.76 0.00 -
P/NAPS 1.44 1.73 1.51 1.95 2.61 1.77 1.61 -7.17%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 16/05/16 22/02/16 23/11/15 24/08/15 25/03/16 13/02/15 -
Price 0.955 1.05 1.86 2.58 2.36 2.11 1.80 -
P/RPS 5.43 2.29 4.07 6.86 5.13 2.88 3.02 47.91%
P/EPS 7.12 25.00 39.57 62.93 210.99 18.84 17.65 -45.43%
EY 14.05 4.00 2.53 1.59 0.47 5.31 5.67 83.21%
DY 2.09 0.00 0.00 0.00 2.54 1.90 0.00 -
P/NAPS 1.40 0.84 1.52 2.10 2.36 1.65 1.54 -6.16%

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