[SIGN] QoQ Quarter Result on 30-Sep-2016 [#1]

Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -89.65%
YoY- -31.77%
Quarter Report
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 72,502 49,250 40,657 42,806 42,231 54,693 54,969 20.28%
PBT 10,326 5,488 4,634 4,560 40,585 6,769 7,783 20.76%
Tax 104 -1,402 -1,189 -1,080 -6,118 -1,625 -1,867 -
NP 10,430 4,086 3,445 3,480 34,467 5,144 5,916 45.98%
-
NP to SH 10,119 3,495 3,358 3,338 32,241 5,011 5,649 47.54%
-
Tax Rate -1.01% 25.55% 25.66% 23.68% 15.07% 24.01% 23.99% -
Total Cost 62,072 45,164 37,212 39,326 7,764 49,549 49,053 17.00%
-
Net Worth 169,531 159,740 162,149 165,022 163,377 149,136 146,633 10.16%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,727 - - - 4,805 - - -
Div Payout % 56.60% - - - 14.90% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 169,531 159,740 162,149 165,022 163,377 149,136 146,633 10.16%
NOSH 240,304 240,304 240,304 240,304 240,261 119,309 120,191 58.77%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.39% 8.30% 8.47% 8.13% 81.62% 9.41% 10.76% -
ROE 5.97% 2.19% 2.07% 2.02% 19.73% 3.36% 3.85% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 31.65 21.27 17.30 18.16 17.58 45.84 45.73 -21.77%
EPS 4.40 1.50 1.40 1.40 27.00 4.20 4.70 -4.30%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.74 0.69 0.69 0.70 0.68 1.25 1.22 -28.36%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.23 7.63 6.30 6.63 6.54 8.47 8.52 20.23%
EPS 1.57 0.54 0.52 0.52 4.99 0.78 0.88 47.15%
DPS 0.89 0.00 0.00 0.00 0.74 0.00 0.00 -
NAPS 0.2626 0.2475 0.2512 0.2557 0.2531 0.231 0.2272 10.14%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.91 0.975 0.795 0.92 0.98 2.16 1.84 -
P/RPS 2.88 4.58 4.60 5.07 5.58 4.71 4.02 -19.95%
P/EPS 20.60 64.58 55.64 64.98 7.30 51.43 39.15 -34.84%
EY 4.85 1.55 1.80 1.54 13.69 1.94 2.55 53.56%
DY 2.75 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 1.23 1.41 1.15 1.31 1.44 1.73 1.51 -12.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 20/02/17 21/11/16 29/08/16 16/05/16 22/02/16 -
Price 0.88 0.995 0.96 0.825 0.955 1.05 1.86 -
P/RPS 2.78 4.68 5.55 4.54 5.43 2.29 4.07 -22.45%
P/EPS 19.92 65.91 67.18 58.27 7.12 25.00 39.57 -36.74%
EY 5.02 1.52 1.49 1.72 14.05 4.00 2.53 57.96%
DY 2.84 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 1.19 1.44 1.39 1.18 1.40 0.84 1.52 -15.06%

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