[JAVA] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.0%
YoY- 52.22%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,611 1,494 2,378 9,018 18,126 32,749 43,233 -88.86%
PBT -32,058 -36,356 -36,302 -17,376 -19,053 -38,620 -40,772 -14.82%
Tax 0 -5 13 13 13 18 -10 -
NP -32,058 -36,361 -36,289 -17,363 -19,040 -38,602 -40,782 -14.83%
-
NP to SH -31,697 -36,047 -35,973 -16,789 -18,450 -37,907 -40,032 -14.42%
-
Tax Rate - - - - - - - -
Total Cost 33,669 37,855 38,667 26,381 37,166 71,351 84,015 -45.67%
-
Net Worth 27,616 29,514 32,938 55,465 67,708 72,659 76,441 -49.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 27,616 29,514 32,938 55,465 67,708 72,659 76,441 -49.30%
NOSH 172,604 173,612 173,360 173,328 173,612 173,000 173,730 -0.43%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1,989.94% -2,433.80% -1,526.03% -192.54% -105.04% -117.87% -94.33% -
ROE -114.77% -122.13% -109.21% -30.27% -27.25% -52.17% -52.37% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.93 0.86 1.37 5.20 10.44 18.93 24.89 -88.84%
EPS -18.36 -20.76 -20.75 -9.69 -10.63 -21.91 -23.04 -14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.19 0.32 0.39 0.42 0.44 -49.08%
Adjusted Per Share Value based on latest NOSH - 173,328
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.93 0.86 1.37 5.20 10.45 18.89 24.93 -88.85%
EPS -18.28 -20.79 -20.75 -9.68 -10.64 -21.86 -23.09 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1702 0.19 0.3199 0.3905 0.419 0.4408 -49.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.10 0.20 0.195 0.26 0.29 0.32 -
P/RPS 8.57 11.62 14.58 3.75 2.49 1.53 1.29 253.80%
P/EPS -0.44 -0.48 -0.96 -2.01 -2.45 -1.32 -1.39 -53.58%
EY -229.55 -207.63 -103.75 -49.67 -40.87 -75.56 -72.01 116.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 1.05 0.61 0.67 0.69 0.73 -22.31%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 19/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.075 0.08 0.125 0.28 0.16 0.245 0.29 -
P/RPS 8.04 9.30 9.11 5.38 1.53 1.29 1.17 261.87%
P/EPS -0.41 -0.39 -0.60 -2.89 -1.51 -1.12 -1.26 -52.72%
EY -244.85 -259.54 -166.00 -34.59 -66.42 -89.43 -79.46 111.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.66 0.88 0.41 0.58 0.66 -20.27%

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