[EDARAN] QoQ TTM Result on 31-Dec-2017 [#2]

Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 27.28%
YoY- 80.92%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 153,471 150,076 160,352 93,609 94,593 84,740 63,704 79.61%
PBT 2,813 2,509 482 -2,339 -2,448 -3,640 -3,059 -
Tax 4,453 4,426 -590 -555 -555 -556 -385 -
NP 7,266 6,935 -108 -2,894 -3,003 -4,196 -3,444 -
-
NP to SH 7,131 7,202 2,493 -621 -854 -2,303 -2,228 -
-
Tax Rate -158.30% -176.40% 122.41% - - - - -
Total Cost 146,205 143,141 160,460 96,503 97,596 88,936 67,148 67.91%
-
Net Worth 29,768 30,249 32,235 29,844 29,427 29,195 31,436 -3.56%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 29,768 30,249 32,235 29,844 29,427 29,195 31,436 -3.56%
NOSH 60,000 60,000 60,000 60,000 60,000 60,000 57,905 2.39%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.73% 4.62% -0.07% -3.09% -3.17% -4.95% -5.41% -
ROE 23.95% 23.81% 7.73% -2.08% -2.90% -7.89% -7.09% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 265.04 259.18 276.92 161.66 163.36 146.34 110.01 79.61%
EPS 12.31 12.44 4.31 -1.07 -1.47 -3.98 -3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5224 0.5567 0.5154 0.5082 0.5042 0.5429 -3.56%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 255.79 250.13 267.25 156.02 157.66 141.23 106.17 79.62%
EPS 11.89 12.00 4.15 -1.04 -1.42 -3.84 -3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4961 0.5042 0.5373 0.4974 0.4905 0.4866 0.5239 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.72 0.35 0.775 0.52 0.22 0.27 0.32 -
P/RPS 0.27 0.14 0.28 0.32 0.13 0.18 0.29 -4.64%
P/EPS 5.85 2.81 18.00 -48.49 -14.92 -6.79 -8.32 -
EY 17.10 35.54 5.56 -2.06 -6.70 -14.73 -12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.67 1.39 1.01 0.43 0.54 0.59 77.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 31/05/18 14/02/18 27/11/17 30/08/17 25/05/17 -
Price 0.615 0.65 0.39 0.615 0.485 0.225 0.305 -
P/RPS 0.23 0.25 0.14 0.38 0.30 0.15 0.28 -12.28%
P/EPS 4.99 5.23 9.06 -57.35 -32.89 -5.66 -7.93 -
EY 20.02 19.13 11.04 -1.74 -3.04 -17.68 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 0.70 1.19 0.95 0.45 0.56 66.13%

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