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

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 14.44%
YoY- -14.57%
Quarter Report
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 383,610 417,202 173,008 99,882 46,898 257,852 343,542 1.85%
PBT -34,020 -63,526 -32,934 -130,106 -116,946 -41,004 -57,244 -8.30%
Tax -19,110 -8,910 -5,982 -16,610 -10,928 290,636 269,290 -
NP -53,130 -72,436 -38,916 -146,716 -127,874 249,632 212,046 -
-
NP to SH -48,558 -66,714 -35,906 -146,202 -127,608 250,428 212,784 -
-
Tax Rate - - - - - - - -
Total Cost 436,740 489,638 211,924 246,598 174,772 8,220 131,496 22.12%
-
Net Worth 1,283,601 1,332,799 1,516,167 1,355,158 1,626,552 2,176,917 1,882,319 -6.17%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 4,472 - - - - -
Div Payout % - - 0.00% - - - - -
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 1,283,601 1,332,799 1,516,167 1,355,158 1,626,552 2,176,917 1,882,319 -6.17%
NOSH 449,284 449,284 449,284 449,283 449,323 412,295 409,200 1.56%
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 -13.85% -17.36% -22.49% -146.89% -272.66% 96.81% 61.72% -
ROE -3.78% -5.01% -2.37% -10.79% -7.85% 11.50% 11.30% -
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 85.77 93.28 38.68 22.33 10.44 62.54 83.95 0.35%
EPS -10.86 -14.92 -8.02 -32.70 -28.52 60.74 52.00 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.98 3.39 3.03 3.62 5.28 4.60 -7.55%
Adjusted Per Share Value based on latest NOSH - 449,283
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.40 92.87 38.51 22.24 10.44 57.40 76.48 1.85%
EPS -10.81 -14.85 -7.99 -32.55 -28.41 55.75 47.37 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.8575 2.967 3.3752 3.0168 3.6209 4.8461 4.1903 -6.17%
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 0.215 0.335 0.51 0.915 1.04 2.62 3.35 -
P/RPS 0.25 0.36 1.32 4.10 9.96 4.19 3.99 -36.95%
P/EPS -1.98 -2.25 -6.35 -2.80 -3.66 4.31 6.44 -
EY -50.50 -44.53 -15.74 -35.73 -27.31 23.18 15.52 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.11 0.15 0.30 0.29 0.50 0.73 -32.32%
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 26/08/20 29/08/19 28/08/18 28/08/17 25/08/16 25/08/15 21/08/14 -
Price 0.21 0.315 0.545 0.775 1.14 2.46 3.27 -
P/RPS 0.24 0.34 1.41 3.47 10.92 3.93 3.89 -37.11%
P/EPS -1.93 -2.11 -6.79 -2.37 -4.01 4.05 6.29 -
EY -51.70 -47.35 -14.73 -42.18 -24.91 24.69 15.90 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.11 0.16 0.26 0.31 0.47 0.71 -32.00%

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