[QUALITY] QoQ TTM Result on 31-Oct-2017 [#3]

Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 1.25%
YoY- -225.79%
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 118,473 101,803 104,963 111,618 131,250 133,107 141,040 -11.00%
PBT -11,472 -15,008 -15,241 -11,201 -11,226 -9,197 -8,511 22.08%
Tax -44 -99 -83 -284 -295 -294 -268 -70.11%
NP -11,516 -15,107 -15,324 -11,485 -11,521 -9,491 -8,779 19.89%
-
NP to SH -10,867 -14,534 -14,721 -10,968 -11,107 -9,123 -8,187 20.84%
-
Tax Rate - - - - - - - -
Total Cost 129,989 116,910 120,287 123,103 142,771 142,598 149,819 -9.05%
-
Net Worth 116,503 115,924 115,344 120,560 124,618 128,096 128,675 -6.42%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 116,503 115,924 115,344 120,560 124,618 128,096 128,675 -6.42%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -9.72% -14.84% -14.60% -10.29% -8.78% -7.13% -6.22% -
ROE -9.33% -12.54% -12.76% -9.10% -8.91% -7.12% -6.36% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 204.40 175.64 181.09 192.57 226.44 229.65 243.33 -11.00%
EPS -18.75 -25.08 -25.40 -18.92 -19.16 -15.74 -14.12 20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 2.00 1.99 2.08 2.15 2.21 2.22 -6.42%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 204.40 175.64 181.09 192.57 226.44 229.65 243.33 -11.00%
EPS -18.75 -25.08 -25.40 -18.92 -19.16 -15.74 -14.12 20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 2.00 1.99 2.08 2.15 2.21 2.22 -6.42%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.82 0.80 0.97 1.03 1.14 1.20 1.20 -
P/RPS 0.40 0.46 0.54 0.53 0.50 0.52 0.49 -12.68%
P/EPS -4.37 -3.19 -3.82 -5.44 -5.95 -7.62 -8.50 -35.90%
EY -22.86 -31.34 -26.18 -18.37 -16.81 -13.12 -11.77 55.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.49 0.50 0.53 0.54 0.54 -16.81%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 28/03/18 28/12/17 26/09/17 29/06/17 30/03/17 -
Price 0.80 0.80 0.87 0.92 1.09 1.16 1.29 -
P/RPS 0.39 0.46 0.48 0.48 0.48 0.51 0.53 -18.53%
P/EPS -4.27 -3.19 -3.43 -4.86 -5.69 -7.37 -9.13 -39.83%
EY -23.44 -31.34 -29.19 -20.57 -17.58 -13.57 -10.95 66.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.44 0.44 0.51 0.52 0.58 -21.99%

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