[OCR] YoY Annualized Quarter Result on 31-Jul-2014 [#4]

Announcement Date
25-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -51.92%
YoY- -64.87%
View:
Show?
Annualized Quarter Result
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 74,957 38,452 36,763 37,562 45,083 42,650 16,844 22.27%
PBT -5,545 -4,021 -7,960 -5,735 -3,460 -2,030 -2,162 13.52%
Tax -1,494 -63 -32 -212 -147 -98 0 -
NP -7,039 -4,084 -7,992 -5,947 -3,607 -2,128 -2,162 17.23%
-
NP to SH -7,004 -4,091 -7,991 -5,947 -3,607 -2,128 -2,162 17.15%
-
Tax Rate - - - - - - - -
Total Cost 81,996 42,536 44,755 43,509 48,690 44,778 19,006 21.76%
-
Net Worth 93,568 78,024 45,662 37,858 41,733 38,926 11,124 33.21%
Dividend
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 93,568 78,024 45,662 37,858 41,733 38,926 11,124 33.21%
NOSH 292,465 210,876 190,261 157,745 149,049 129,756 41,200 30.20%
Ratio Analysis
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -9.39% -10.62% -21.74% -15.83% -8.00% -4.99% -12.84% -
ROE -7.49% -5.24% -17.50% -15.71% -8.64% -5.47% -19.44% -
Per Share
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 25.63 18.23 19.32 23.81 30.25 32.87 40.88 -6.09%
EPS -2.43 -1.94 -4.20 -3.77 -2.42 -1.64 -5.25 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.37 0.24 0.24 0.28 0.30 0.27 2.31%
Adjusted Per Share Value based on latest NOSH - 161,016
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 5.45 2.80 2.68 2.73 3.28 3.10 1.23 22.20%
EPS -0.51 -0.30 -0.58 -0.43 -0.26 -0.15 -0.16 16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0568 0.0332 0.0275 0.0304 0.0283 0.0081 33.21%
Price Multiplier on Financial Quarter End Date
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/12/18 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.29 0.405 0.56 0.255 0.22 0.20 0.44 -
P/RPS 1.13 2.22 2.90 1.07 0.73 0.61 1.08 0.61%
P/EPS -12.11 -20.88 -13.33 -6.76 -9.09 -12.20 -8.38 5.08%
EY -8.26 -4.79 -7.50 -14.78 -11.00 -8.20 -11.93 -4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 2.33 1.06 0.79 0.67 1.63 -7.55%
Price Multiplier on Announcement Date
31/12/18 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/02/19 26/09/16 28/09/15 25/09/14 27/09/13 27/09/12 30/09/11 -
Price 0.24 0.37 0.495 0.59 0.21 0.23 0.16 -
P/RPS 0.94 2.03 2.56 2.48 0.69 0.70 0.39 12.57%
P/EPS -10.02 -19.07 -11.79 -15.65 -8.68 -14.02 -3.05 17.37%
EY -9.98 -5.24 -8.48 -6.39 -11.52 -7.13 -32.80 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 2.06 2.46 0.75 0.77 0.59 3.28%

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