[ANNUM] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.96%
YoY- -50.98%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 38,836 44,440 95,430 83,370 120,044 128,270 115,818 -16.63%
PBT -8,924 758 -7,244 -7,558 -4,522 -3,502 -5,916 7.08%
Tax 0 0 0 0 -484 -312 0 -
NP -8,924 758 -7,244 -7,558 -5,006 -3,814 -5,916 7.08%
-
NP to SH -8,924 758 -7,244 -7,558 -5,006 -3,814 -5,916 7.08%
-
Tax Rate - 0.00% - - - - - -
Total Cost 47,760 43,682 102,674 90,928 125,050 132,084 121,734 -14.42%
-
Net Worth 42,534 46,201 47,022 64,710 73,617 78,081 90,958 -11.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 42,534 46,201 47,022 64,710 73,617 78,081 90,958 -11.88%
NOSH 75,000 75,000 75,000 75,000 73,617 75,078 73,950 0.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -22.98% 1.71% -7.59% -9.07% -4.17% -2.97% -5.11% -
ROE -20.98% 1.64% -15.41% -11.68% -6.80% -4.88% -6.50% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 52.96 60.60 129.88 113.37 163.06 170.85 156.62 -16.51%
EPS -12.16 1.04 -9.86 -10.28 -6.80 -5.18 -8.00 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.63 0.64 0.88 1.00 1.04 1.23 -11.76%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 17.07 19.53 41.95 36.65 52.77 56.38 50.91 -16.63%
EPS -3.92 0.33 -3.18 -3.32 -2.20 -1.68 -2.60 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.2031 0.2067 0.2844 0.3236 0.3432 0.3998 -11.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.185 0.335 0.34 0.32 0.38 0.35 0.43 -
P/RPS 0.35 0.55 0.26 0.28 0.23 0.20 0.27 4.41%
P/EPS -1.52 32.41 -3.45 -3.11 -5.59 -6.89 -5.38 -18.97%
EY -65.78 3.09 -29.00 -32.12 -17.89 -14.51 -18.60 23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.53 0.53 0.36 0.38 0.34 0.35 -1.48%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 30/08/18 29/08/17 30/08/16 25/08/15 25/08/14 -
Price 0.255 0.335 0.365 0.315 0.385 0.295 0.425 -
P/RPS 0.48 0.55 0.28 0.28 0.24 0.17 0.27 10.05%
P/EPS -2.10 32.41 -3.70 -3.06 -5.66 -5.81 -5.31 -14.31%
EY -47.72 3.09 -27.01 -32.63 -17.66 -17.22 -18.82 16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.57 0.36 0.39 0.28 0.35 3.88%

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