[CATCHA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 318.69%
YoY- 149.51%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 0 0 20,497 20,710 17,214 26,870 33,534 -
PBT -866 -1,108 73,257 14,568 6,365 -2,313 -5,145 -25.68%
Tax 8 -46 -420 6 -49 -46 -457 -
NP -858 -1,154 72,837 14,574 6,316 -2,360 -5,602 -26.84%
-
NP to SH -858 -1,201 76,232 13,493 5,408 -2,833 -5,602 -26.84%
-
Tax Rate - - 0.57% -0.04% 0.77% - - -
Total Cost 858 1,154 -52,340 6,136 10,898 29,230 39,137 -47.08%
-
Net Worth 5,385 6,732 6,732 60,587 52,509 36,352 24,235 -22.16%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 789 - - - - -
Div Payout % - - 1.04% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 5,385 6,732 6,732 60,587 52,509 36,352 24,235 -22.16%
NOSH 134,640 134,640 134,640 134,640 134,640 134,640 134,640 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.00% 0.00% 355.35% 70.37% 36.69% -8.78% -16.71% -
ROE -15.94% -17.85% 1,132.38% 22.27% 10.30% -7.79% -23.12% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.00 0.00 15.22 15.38 12.79 19.96 24.91 -
EPS -0.64 -0.85 56.61 10.03 4.01 -2.11 -4.16 -26.78%
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.45 0.39 0.27 0.18 -22.16%
Adjusted Per Share Value based on latest NOSH - 134,640
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.00 0.00 5.82 5.88 4.89 7.63 9.52 -
EPS -0.24 -0.34 21.65 3.83 1.54 -0.80 -1.59 -27.02%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0191 0.0191 0.1721 0.1491 0.1032 0.0688 -22.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.13 0.32 0.505 0.555 0.54 1.18 0.59 -
P/RPS 0.00 0.00 3.32 3.61 4.22 5.91 2.37 -
P/EPS -20.38 -35.86 0.89 5.54 13.44 -56.07 -14.18 6.22%
EY -4.91 -2.79 112.12 18.06 7.44 -1.78 -7.05 -5.84%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 6.40 10.10 1.23 1.38 4.37 3.28 -0.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 27/11/17 29/11/16 25/11/15 28/11/14 28/11/13 -
Price 0.135 0.25 0.40 0.50 0.65 0.97 0.72 -
P/RPS 0.00 0.00 2.63 3.25 5.08 4.86 2.89 -
P/EPS -21.17 -28.02 0.71 4.99 16.18 -46.09 -17.30 3.42%
EY -4.72 -3.57 141.55 20.04 6.18 -2.17 -5.78 -3.31%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 5.00 8.00 1.11 1.67 3.59 4.00 -2.76%

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