[SIGN] QoQ Quarter Result on 31-Mar-2016 [#3]

Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -11.29%
YoY- -62.58%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,657 42,806 42,231 54,693 54,969 44,876 55,523 -18.68%
PBT 4,634 4,560 40,585 6,769 7,783 6,850 2,041 72.31%
Tax -1,189 -1,080 -6,118 -1,625 -1,867 -1,818 -972 14.30%
NP 3,445 3,480 34,467 5,144 5,916 5,032 1,069 117.40%
-
NP to SH 3,358 3,338 32,241 5,011 5,649 4,892 1,351 82.98%
-
Tax Rate 25.66% 23.68% 15.07% 24.01% 23.99% 26.54% 47.62% -
Total Cost 37,212 39,326 7,764 49,549 49,053 39,844 54,454 -22.32%
-
Net Worth 162,149 165,022 163,377 149,136 146,633 146,760 120,781 21.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 4,805 - - - 7,246 -
Div Payout % - - 14.90% - - - 536.41% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 162,149 165,022 163,377 149,136 146,633 146,760 120,781 21.58%
NOSH 240,304 240,304 240,261 119,309 120,191 119,317 120,781 57.85%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.47% 8.13% 81.62% 9.41% 10.76% 11.21% 1.93% -
ROE 2.07% 2.02% 19.73% 3.36% 3.85% 3.33% 1.12% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.30 18.16 17.58 45.84 45.73 37.61 45.97 -47.72%
EPS 1.40 1.40 27.00 4.20 4.70 4.10 0.60 75.46%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 0.69 0.70 0.68 1.25 1.22 1.23 1.00 -21.82%
Adjusted Per Share Value based on latest NOSH - 119,309
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.30 6.63 6.54 8.47 8.52 6.95 8.60 -18.65%
EPS 0.52 0.52 4.99 0.78 0.88 0.76 0.21 82.52%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 1.12 -
NAPS 0.2512 0.2557 0.2531 0.231 0.2272 0.2274 0.1871 21.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.795 0.92 0.98 2.16 1.84 2.40 2.61 -
P/RPS 4.60 5.07 5.58 4.71 4.02 6.38 5.68 -13.06%
P/EPS 55.64 64.98 7.30 51.43 39.15 58.54 233.34 -61.37%
EY 1.80 1.54 13.69 1.94 2.55 1.71 0.43 158.61%
DY 0.00 0.00 2.04 0.00 0.00 0.00 2.30 -
P/NAPS 1.15 1.31 1.44 1.73 1.51 1.95 2.61 -41.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 21/11/16 29/08/16 16/05/16 22/02/16 23/11/15 24/08/15 -
Price 0.96 0.825 0.955 1.05 1.86 2.58 2.36 -
P/RPS 5.55 4.54 5.43 2.29 4.07 6.86 5.13 5.36%
P/EPS 67.18 58.27 7.12 25.00 39.57 62.93 210.99 -53.20%
EY 1.49 1.72 14.05 4.00 2.53 1.59 0.47 115.05%
DY 0.00 0.00 2.09 0.00 0.00 0.00 2.54 -
P/NAPS 1.39 1.18 1.40 0.84 1.52 2.10 2.36 -29.62%

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