[CAP] QoQ TTM Result on 31-Mar-2017 [#3]

Announcement Date
30-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -1009.84%
YoY- -2088.08%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 0 38,231 93,228 162,862 196,382 250,926 304,762 -
PBT -676,514 -715,410 -719,108 -722,190 -39,510 16,744 43,212 -
Tax 0 -26,321 -26,321 -26,321 -27,933 -6,108 -13,904 -
NP -676,514 -741,731 -745,429 -748,511 -67,443 10,636 29,308 -
-
NP to SH -676,514 -741,731 -745,429 -748,511 -67,443 10,636 29,308 -
-
Tax Rate - - - - - 36.48% 32.18% -
Total Cost 676,514 779,962 838,657 911,373 263,825 240,290 275,454 81.73%
-
Net Worth -135,257 -135,257 0 -67,628 456,819 489,655 605,218 -
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth -135,257 -135,257 0 -67,628 456,819 489,655 605,218 -
NOSH 135,257,600 135,257,600 135,257,600 135,257,600 1,305,200 1,261,999 1,588,499 1819.85%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.00% -1,940.13% -799.58% -459.60% -34.34% 4.24% 9.62% -
ROE 0.00% 0.00% 0.00% 0.00% -14.76% 2.17% 4.84% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.00 0.03 0.07 0.12 15.05 19.88 19.19 -
EPS -0.50 -0.55 -0.55 -0.55 -5.17 0.84 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.001 -0.001 0.00 -0.0005 0.35 0.388 0.381 -
Adjusted Per Share Value based on latest NOSH - 135,257,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.00 2.81 6.85 11.96 14.42 18.42 22.38 -
EPS -49.67 -54.46 -54.73 -54.96 -4.95 0.78 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0993 -0.0993 0.00 -0.0497 0.3354 0.3595 0.4444 -
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.01 0.01 0.01 0.03 0.025 0.03 0.03 -
P/RPS 0.00 35.38 14.51 24.92 0.17 0.15 0.16 -
P/EPS -2.00 -1.82 -1.81 -5.42 -0.48 3.56 1.63 -
EY -50.02 -54.84 -55.11 -18.45 -206.69 28.09 61.50 -
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 0.07 0.08 0.08 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/05/20 05/05/20 30/04/20 30/04/20 28/02/17 30/11/16 30/08/16 -
Price 0.01 0.01 0.01 0.01 0.025 0.025 0.035 -
P/RPS 0.00 35.38 14.51 8.31 0.17 0.13 0.18 -
P/EPS -2.00 -1.82 -1.81 -1.81 -0.48 2.97 1.90 -
EY -50.02 -54.84 -55.11 -55.34 -206.69 33.71 52.71 -
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 0.07 0.06 0.09 -

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