[SIGN] QoQ Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 4.08%
YoY- -30.25%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 55,450 52,256 72,502 49,250 40,657 42,806 42,231 19.84%
PBT 5,842 2,745 10,326 5,488 4,634 4,560 40,585 -72.43%
Tax -1,519 -1,034 104 -1,402 -1,189 -1,080 -6,118 -60.39%
NP 4,323 1,711 10,430 4,086 3,445 3,480 34,467 -74.84%
-
NP to SH 3,989 1,828 10,119 3,495 3,358 3,338 32,241 -75.07%
-
Tax Rate 26.00% 37.67% -1.01% 25.55% 25.66% 23.68% 15.07% -
Total Cost 51,127 50,545 62,072 45,164 37,212 39,326 7,764 250.12%
-
Net Worth 171,822 174,113 169,531 159,740 162,149 165,022 163,377 3.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 5,727 - - - 4,805 -
Div Payout % - - 56.60% - - - 14.90% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 171,822 174,113 169,531 159,740 162,149 165,022 163,377 3.40%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,261 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.80% 3.27% 14.39% 8.30% 8.47% 8.13% 81.62% -
ROE 2.32% 1.05% 5.97% 2.19% 2.07% 2.02% 19.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 24.20 22.81 31.65 21.27 17.30 18.16 17.58 23.67%
EPS 1.70 0.80 4.40 1.50 1.40 1.40 27.00 -84.09%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 0.75 0.76 0.74 0.69 0.69 0.70 0.68 6.73%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.59 8.10 11.23 7.63 6.30 6.63 6.54 19.87%
EPS 0.62 0.28 1.57 0.54 0.52 0.52 4.99 -75.00%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.74 -
NAPS 0.2662 0.2697 0.2626 0.2475 0.2512 0.2557 0.2531 3.41%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.705 0.86 0.91 0.975 0.795 0.92 0.98 -
P/RPS 2.91 3.77 2.88 4.58 4.60 5.07 5.58 -35.13%
P/EPS 40.49 107.78 20.60 64.58 55.64 64.98 7.30 212.36%
EY 2.47 0.93 4.85 1.55 1.80 1.54 13.69 -67.97%
DY 0.00 0.00 2.75 0.00 0.00 0.00 2.04 -
P/NAPS 0.94 1.13 1.23 1.41 1.15 1.31 1.44 -24.69%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 21/11/16 29/08/16 -
Price 0.61 0.865 0.88 0.995 0.96 0.825 0.955 -
P/RPS 2.52 3.79 2.78 4.68 5.55 4.54 5.43 -39.97%
P/EPS 35.03 108.41 19.92 65.91 67.18 58.27 7.12 188.43%
EY 2.85 0.92 5.02 1.52 1.49 1.72 14.05 -65.37%
DY 0.00 0.00 2.84 0.00 0.00 0.00 2.09 -
P/NAPS 0.81 1.14 1.19 1.44 1.39 1.18 1.40 -30.49%

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