[VARIA] QoQ TTM Result on 30-Apr-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- 351.33%
YoY- -68.52%
View:
Show?
TTM Result
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
Revenue 43,106 43,106 27,246 27,246 36,084 53,504 101,441 -60.75%
PBT 2,765 2,765 1,840 1,840 144 553 4,291 -38.13%
Tax -258 -258 -135 -135 -95 -219 -1,725 -87.46%
NP 2,507 2,507 1,705 1,705 49 334 2,566 -2.51%
-
NP to SH 1,949 1,949 1,020 1,020 226 276 2,575 -26.24%
-
Tax Rate 9.33% 9.33% 7.34% 7.34% 65.97% 39.60% 40.20% -
Total Cost 40,599 40,599 25,541 25,541 36,035 53,170 98,875 -62.19%
-
Net Worth 0 59,629 0 58,959 58,290 58,290 0 -
Dividend
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
Net Worth 0 59,629 0 58,959 58,290 58,290 0 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
NP Margin 5.82% 5.82% 6.26% 6.26% 0.14% 0.62% 2.53% -
ROE 0.00% 3.27% 0.00% 1.73% 0.39% 0.47% 0.00% -
Per Share
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
RPS 64.34 64.34 40.67 40.67 53.86 79.86 151.40 -60.74%
EPS 2.91 2.91 1.52 1.52 0.34 0.41 3.84 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.89 0.00 0.88 0.87 0.87 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
RPS 9.97 9.97 6.30 6.30 8.34 12.37 23.45 -60.72%
EPS 0.45 0.45 0.24 0.24 0.05 0.06 0.60 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1379 0.00 0.1363 0.1348 0.1348 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
Date 30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 30/01/15 31/10/14 -
Price 0.355 0.37 0.37 0.415 0.375 0.35 0.43 -
P/RPS 0.55 0.58 0.91 1.02 0.70 0.44 0.28 109.13%
P/EPS 12.20 12.72 24.30 27.26 111.17 84.96 11.19 9.90%
EY 8.19 7.86 4.11 3.67 0.90 1.18 8.94 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.00 0.47 0.43 0.40 0.00 -
Price Multiplier on Announcement Date
30/09/15 31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 CAGR
Date - - - - - 24/03/15 18/12/14 -
Price 0.00 0.00 0.00 0.00 0.00 0.36 0.40 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.45 0.26 -
P/EPS 0.00 0.00 0.00 0.00 0.00 87.39 10.41 -
EY 0.00 0.00 0.00 0.00 0.00 1.14 9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -

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