[SIGN] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -72.06%
YoY- -31.77%
Quarter Report
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 97,564 162,980 209,024 171,224 179,504 237,396 108,080 -1.69%
PBT -2,492 8,256 10,980 18,240 27,400 37,144 11,588 -
Tax -1,308 -2,844 -4,136 -4,320 -7,272 -9,284 -2,896 -12.40%
NP -3,800 5,412 6,844 13,920 20,128 27,860 8,692 -
-
NP to SH -4,804 5,184 7,312 13,352 19,568 26,680 8,116 -
-
Tax Rate - 34.45% 37.67% 23.68% 26.54% 24.99% 24.99% -
Total Cost 101,364 157,568 202,180 157,304 159,376 209,536 99,388 0.32%
-
Net Worth 168,141 174,164 174,113 165,022 146,760 127,444 105,030 8.15%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 168,141 174,164 174,113 165,022 146,760 127,444 105,030 8.15%
NOSH 240,304 240,304 240,304 240,304 119,317 119,107 119,352 12.36%
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 -3.89% 3.32% 3.27% 8.13% 11.21% 11.74% 8.04% -
ROE -2.86% 2.98% 4.20% 8.09% 13.33% 20.93% 7.73% -
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 43.52 72.06 91.24 72.63 150.44 199.31 90.55 -11.49%
EPS -2.00 2.40 3.20 5.60 16.40 22.40 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.76 0.70 1.23 1.07 0.88 -2.62%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.11 25.25 32.38 26.53 27.81 36.78 16.74 -1.69%
EPS -0.74 0.80 1.13 2.07 3.03 4.13 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2698 0.2697 0.2557 0.2274 0.1974 0.1627 8.15%
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 0.49 0.48 0.86 0.92 2.40 1.90 0.89 -
P/RPS 1.13 0.67 0.94 1.27 1.60 0.95 0.98 2.40%
P/EPS -22.87 20.94 26.95 16.24 14.63 8.48 13.09 -
EY -4.37 4.77 3.71 6.16 6.83 11.79 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 1.13 1.31 1.95 1.78 1.01 -7.07%
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 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 24/11/14 28/11/13 -
Price 0.47 0.405 0.865 0.825 2.58 1.74 1.31 -
P/RPS 1.08 0.56 0.95 1.14 1.71 0.87 1.45 -4.78%
P/EPS -21.93 17.67 27.10 14.57 15.73 7.77 19.26 -
EY -4.56 5.66 3.69 6.87 6.36 12.87 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 1.14 1.18 2.10 1.63 1.49 -13.35%

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