[SIGN] QoQ Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -8.27%
YoY- 4.69%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 40,974 40,745 64,079 54,195 55,450 52,256 72,502 -31.57%
PBT 1,442 2,064 -1,484 5,475 5,842 2,745 10,326 -72.98%
Tax -637 -711 -381 -1,641 -1,519 -1,034 104 -
NP 805 1,353 -1,865 3,834 4,323 1,711 10,430 -81.78%
-
NP to SH 499 1,296 -2,995 3,659 3,989 1,828 10,119 -86.47%
-
Tax Rate 44.17% 34.45% - 29.97% 26.00% 37.67% -1.01% -
Total Cost 40,169 39,392 65,944 50,361 51,127 50,545 62,072 -25.12%
-
Net Worth 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 3,434 - - - 5,727 -
Div Payout % - - 0.00% - - - 56.60% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.96% 3.32% -2.91% 7.07% 7.80% 3.27% 14.39% -
ROE 0.29% 0.74% -1.74% 2.07% 2.32% 1.05% 5.97% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.12 18.01 27.99 23.66 24.20 22.81 31.65 -30.98%
EPS 0.20 0.60 -1.30 1.60 1.70 0.80 4.40 -87.19%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 2.50 -
NAPS 0.76 0.77 0.75 0.77 0.75 0.76 0.74 1.78%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.35 6.31 9.93 8.40 8.59 8.10 11.23 -31.54%
EPS 0.08 0.20 -0.46 0.57 0.62 0.28 1.57 -86.18%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.89 -
NAPS 0.2663 0.2698 0.266 0.2732 0.2662 0.2697 0.2626 0.93%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.335 0.48 0.55 0.58 0.705 0.86 0.91 -
P/RPS 1.85 2.66 1.97 2.45 2.91 3.77 2.88 -25.49%
P/EPS 151.85 83.77 -42.05 36.30 40.49 107.78 20.60 277.38%
EY 0.66 1.19 -2.38 2.75 2.47 0.93 4.85 -73.44%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.75 -
P/NAPS 0.44 0.62 0.73 0.75 0.94 1.13 1.23 -49.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 -
Price 0.355 0.405 0.565 0.55 0.61 0.865 0.88 -
P/RPS 1.96 2.25 2.02 2.32 2.52 3.79 2.78 -20.73%
P/EPS 160.92 70.68 -43.19 34.43 35.03 108.41 19.92 301.07%
EY 0.62 1.41 -2.32 2.90 2.85 0.92 5.02 -75.10%
DY 0.00 0.00 2.65 0.00 0.00 0.00 2.84 -
P/NAPS 0.47 0.53 0.75 0.71 0.81 1.14 1.19 -46.07%

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