[SIGN] QoQ Quarter Result on 31-Dec-2016 [#2]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 0.6%
YoY- -40.56%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 52,256 72,502 49,250 40,657 42,806 42,231 54,693 -2.99%
PBT 2,745 10,326 5,488 4,634 4,560 40,585 6,769 -45.18%
Tax -1,034 104 -1,402 -1,189 -1,080 -6,118 -1,625 -26.00%
NP 1,711 10,430 4,086 3,445 3,480 34,467 5,144 -51.96%
-
NP to SH 1,828 10,119 3,495 3,358 3,338 32,241 5,011 -48.91%
-
Tax Rate 37.67% -1.01% 25.55% 25.66% 23.68% 15.07% 24.01% -
Total Cost 50,545 62,072 45,164 37,212 39,326 7,764 49,549 1.33%
-
Net Worth 174,113 169,531 159,740 162,149 165,022 163,377 149,136 10.86%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 5,727 - - - 4,805 - -
Div Payout % - 56.60% - - - 14.90% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 174,113 169,531 159,740 162,149 165,022 163,377 149,136 10.86%
NOSH 240,304 240,304 240,304 240,304 240,304 240,261 119,309 59.41%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.27% 14.39% 8.30% 8.47% 8.13% 81.62% 9.41% -
ROE 1.05% 5.97% 2.19% 2.07% 2.02% 19.73% 3.36% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.81 31.65 21.27 17.30 18.16 17.58 45.84 -37.17%
EPS 0.80 4.40 1.50 1.40 1.40 27.00 4.20 -66.86%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.76 0.74 0.69 0.69 0.70 0.68 1.25 -28.20%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.10 11.23 7.63 6.30 6.63 6.54 8.47 -2.93%
EPS 0.28 1.57 0.54 0.52 0.52 4.99 0.78 -49.45%
DPS 0.00 0.89 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.2697 0.2626 0.2475 0.2512 0.2557 0.2531 0.231 10.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.86 0.91 0.975 0.795 0.92 0.98 2.16 -
P/RPS 3.77 2.88 4.58 4.60 5.07 5.58 4.71 -13.78%
P/EPS 107.78 20.60 64.58 55.64 64.98 7.30 51.43 63.68%
EY 0.93 4.85 1.55 1.80 1.54 13.69 1.94 -38.72%
DY 0.00 2.75 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 1.13 1.23 1.41 1.15 1.31 1.44 1.73 -24.69%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 29/05/17 20/02/17 21/11/16 29/08/16 16/05/16 -
Price 0.865 0.88 0.995 0.96 0.825 0.955 1.05 -
P/RPS 3.79 2.78 4.68 5.55 4.54 5.43 2.29 39.87%
P/EPS 108.41 19.92 65.91 67.18 58.27 7.12 25.00 165.68%
EY 0.92 5.02 1.52 1.49 1.72 14.05 4.00 -62.42%
DY 0.00 2.84 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 1.14 1.19 1.44 1.39 1.18 1.40 0.84 22.55%

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