[QUALITY] QoQ TTM Result on 31-Jul-2017 [#2]

Announcement Date
26-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -21.75%
YoY- -205.53%
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 101,803 104,963 111,618 131,250 133,107 141,040 171,506 -29.43%
PBT -15,008 -15,241 -11,201 -11,226 -9,197 -8,511 9,097 -
Tax -99 -83 -284 -295 -294 -268 -693 -72.76%
NP -15,107 -15,324 -11,485 -11,521 -9,491 -8,779 8,404 -
-
NP to SH -14,534 -14,721 -10,968 -11,107 -9,123 -8,187 8,719 -
-
Tax Rate - - - - - - 7.62% -
Total Cost 116,910 120,287 123,103 142,771 142,598 149,819 163,102 -19.95%
-
Net Worth 115,924 115,344 120,560 124,618 128,096 128,675 130,994 -7.84%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 115,924 115,344 120,560 124,618 128,096 128,675 130,994 -7.84%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin -14.84% -14.60% -10.29% -8.78% -7.13% -6.22% 4.90% -
ROE -12.54% -12.76% -9.10% -8.91% -7.12% -6.36% 6.66% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 175.64 181.09 192.57 226.44 229.65 243.33 295.89 -29.43%
EPS -25.08 -25.40 -18.92 -19.16 -15.74 -14.12 15.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.99 2.08 2.15 2.21 2.22 2.26 -7.84%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 175.64 181.09 192.57 226.44 229.65 243.33 295.89 -29.43%
EPS -25.08 -25.40 -18.92 -19.16 -15.74 -14.12 15.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.99 2.08 2.15 2.21 2.22 2.26 -7.84%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.80 0.97 1.03 1.14 1.20 1.20 1.21 -
P/RPS 0.46 0.54 0.53 0.50 0.52 0.49 0.41 7.99%
P/EPS -3.19 -3.82 -5.44 -5.95 -7.62 -8.50 8.04 -
EY -31.34 -26.18 -18.37 -16.81 -13.12 -11.77 12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.50 0.53 0.54 0.54 0.54 -18.17%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 28/06/18 28/03/18 28/12/17 26/09/17 29/06/17 30/03/17 29/12/16 -
Price 0.80 0.87 0.92 1.09 1.16 1.29 1.18 -
P/RPS 0.46 0.48 0.48 0.48 0.51 0.53 0.40 9.79%
P/EPS -3.19 -3.43 -4.86 -5.69 -7.37 -9.13 7.84 -
EY -31.34 -29.19 -20.57 -17.58 -13.57 -10.95 12.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.44 0.51 0.52 0.58 0.52 -16.08%

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