[QUALITY] QoQ Quarter Result on 31-Jul-2015 [#2]

Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -360.78%
YoY- -1208.98%
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 29,064 72,636 38,637 33,066 41,304 51,102 41,789 -21.51%
PBT -1,553 15,941 -1,289 -6,287 -1,336 -8,650 2,256 -
Tax 0 -628 -821 -42 -74 1,809 -169 -
NP -1,553 15,313 -2,110 -6,329 -1,410 -6,841 2,087 -
-
NP to SH -1,513 15,440 -2,052 -6,414 -1,392 -6,806 2,135 -
-
Tax Rate - 3.94% - - - - 7.49% -
Total Cost 30,617 57,323 40,747 39,395 42,714 57,943 39,702 -15.91%
-
Net Worth 136,210 137,369 122,299 124,038 130,414 132,732 139,108 -1.39%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 136,210 137,369 122,299 124,038 130,414 132,732 139,108 -1.39%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -5.34% 21.08% -5.46% -19.14% -3.41% -13.39% 4.99% -
ROE -1.11% 11.24% -1.68% -5.17% -1.07% -5.13% 1.53% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 50.14 125.32 66.66 57.05 71.26 88.16 72.10 -21.52%
EPS -2.61 26.64 -3.54 -11.07 -2.40 -11.74 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.37 2.11 2.14 2.25 2.29 2.40 -1.39%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 50.14 125.32 66.66 57.05 71.26 88.16 72.10 -21.52%
EPS -2.61 26.64 -3.54 -11.07 -2.40 -11.74 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.37 2.11 2.14 2.25 2.29 2.40 -1.39%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.50 1.52 1.51 1.52 1.60 1.40 1.30 -
P/RPS 2.99 1.21 2.27 2.66 2.25 1.59 1.80 40.30%
P/EPS -57.46 5.71 -42.65 -13.74 -66.62 -11.92 35.29 -
EY -1.74 17.53 -2.34 -7.28 -1.50 -8.39 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.72 0.71 0.71 0.61 0.54 12.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/06/16 30/03/16 30/12/15 30/09/15 30/06/15 31/03/15 29/12/14 -
Price 1.48 1.52 1.50 1.50 1.51 1.50 1.30 -
P/RPS 2.95 1.21 2.25 2.63 2.12 1.70 1.80 39.04%
P/EPS -56.70 5.71 -42.37 -13.56 -62.88 -12.77 35.29 -
EY -1.76 17.53 -2.36 -7.38 -1.59 -7.83 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.71 0.70 0.67 0.66 0.54 10.83%

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