[SIGN] QoQ Quarter Result on 31-Dec-2015 [#2]

Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 15.47%
YoY- -53.61%
Quarter Report
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 42,806 42,231 54,693 54,969 44,876 55,523 87,547 -37.85%
PBT 4,560 40,585 6,769 7,783 6,850 2,041 18,620 -60.75%
Tax -1,080 -6,118 -1,625 -1,867 -1,818 -972 -4,652 -62.12%
NP 3,480 34,467 5,144 5,916 5,032 1,069 13,968 -60.30%
-
NP to SH 3,338 32,241 5,011 5,649 4,892 1,351 13,393 -60.29%
-
Tax Rate 23.68% 15.07% 24.01% 23.99% 26.54% 47.62% 24.98% -
Total Cost 39,326 7,764 49,549 49,053 39,844 54,454 73,579 -34.06%
-
Net Worth 165,022 163,377 149,136 146,633 146,760 120,781 153,062 5.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 4,805 - - - 7,246 4,783 -
Div Payout % - 14.90% - - - 536.41% 35.71% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 165,022 163,377 149,136 146,633 146,760 120,781 153,062 5.12%
NOSH 240,304 240,261 119,309 120,191 119,317 120,781 119,580 59.04%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.13% 81.62% 9.41% 10.76% 11.21% 1.93% 15.95% -
ROE 2.02% 19.73% 3.36% 3.85% 3.33% 1.12% 8.75% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.16 17.58 45.84 45.73 37.61 45.97 73.21 -60.42%
EPS 1.40 27.00 4.20 4.70 4.10 0.60 11.20 -74.90%
DPS 0.00 2.00 0.00 0.00 0.00 6.00 4.00 -
NAPS 0.70 0.68 1.25 1.22 1.23 1.00 1.28 -33.05%
Adjusted Per Share Value based on latest NOSH - 120,191
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.63 6.54 8.47 8.52 6.95 8.60 13.56 -37.85%
EPS 0.52 4.99 0.78 0.88 0.76 0.21 2.07 -60.08%
DPS 0.00 0.74 0.00 0.00 0.00 1.12 0.74 -
NAPS 0.2557 0.2531 0.231 0.2272 0.2274 0.1871 0.2371 5.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.92 0.98 2.16 1.84 2.40 2.61 2.27 -
P/RPS 5.07 5.58 4.71 4.02 6.38 5.68 3.10 38.68%
P/EPS 64.98 7.30 51.43 39.15 58.54 233.34 20.27 116.95%
EY 1.54 13.69 1.94 2.55 1.71 0.43 4.93 -53.86%
DY 0.00 2.04 0.00 0.00 0.00 2.30 1.76 -
P/NAPS 1.31 1.44 1.73 1.51 1.95 2.61 1.77 -18.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 29/08/16 16/05/16 22/02/16 23/11/15 24/08/15 25/03/16 -
Price 0.825 0.955 1.05 1.86 2.58 2.36 2.11 -
P/RPS 4.54 5.43 2.29 4.07 6.86 5.13 2.88 35.33%
P/EPS 58.27 7.12 25.00 39.57 62.93 210.99 18.84 111.84%
EY 1.72 14.05 4.00 2.53 1.59 0.47 5.31 -52.73%
DY 0.00 2.09 0.00 0.00 0.00 2.54 1.90 -
P/NAPS 1.18 1.40 0.84 1.52 2.10 2.36 1.65 -19.98%

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