[ANNUM] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.81%
YoY- -45.47%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 99,255 96,240 93,225 93,429 96,922 101,427 115,561 -9.66%
PBT -7,173 -7,419 -7,330 -8,049 -8,368 -10,149 -7,652 -4.22%
Tax 107 107 107 0 0 327 179 -29.10%
NP -7,066 -7,312 -7,223 -8,049 -8,368 -9,822 -7,473 -3.67%
-
NP to SH -7,066 -7,312 -7,223 -8,049 -8,368 -9,822 -7,473 -3.67%
-
Tax Rate - - - - - - - -
Total Cost 106,321 103,552 100,448 101,478 105,290 111,249 123,034 -9.29%
-
Net Worth 47,022 58,778 61,769 63,240 64,710 66,181 68,387 -22.15%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 47,022 58,778 61,769 63,240 64,710 66,181 68,387 -22.15%
NOSH 75,000 75,000 75,000 75,000 75,000 73,535 73,535 1.32%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -7.12% -7.60% -7.75% -8.62% -8.63% -9.68% -6.47% -
ROE -15.03% -12.44% -11.69% -12.73% -12.93% -14.84% -10.93% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 135.09 130.99 126.78 127.05 131.80 137.93 157.15 -9.61%
EPS -9.62 -9.95 -9.82 -10.95 -11.38 -13.36 -10.16 -3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.80 0.84 0.86 0.88 0.90 0.93 -22.10%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 43.63 42.30 40.98 41.07 42.60 44.58 50.80 -9.67%
EPS -3.11 -3.21 -3.17 -3.54 -3.68 -4.32 -3.28 -3.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2067 0.2584 0.2715 0.278 0.2844 0.2909 0.3006 -22.14%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.34 0.30 0.315 0.34 0.32 0.375 0.315 -
P/RPS 0.25 0.23 0.25 0.27 0.24 0.27 0.20 16.08%
P/EPS -3.54 -3.01 -3.21 -3.11 -2.81 -2.81 -3.10 9.27%
EY -28.29 -33.17 -31.18 -32.19 -35.56 -35.62 -32.26 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.38 0.40 0.36 0.42 0.34 34.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 25/05/18 27/02/18 29/11/17 29/08/17 25/05/17 28/02/17 -
Price 0.365 0.315 0.315 0.305 0.315 0.33 0.335 -
P/RPS 0.27 0.24 0.25 0.24 0.24 0.24 0.21 18.29%
P/EPS -3.80 -3.17 -3.21 -2.79 -2.77 -2.47 -3.30 9.89%
EY -26.35 -31.59 -31.18 -35.89 -36.13 -40.48 -30.34 -8.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.39 0.38 0.35 0.36 0.37 0.36 35.96%

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