[SIGN] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -1.64%
YoY- -51.77%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 156,054 215,868 176,950 206,049 290,622 149,106 112,210 5.64%
PBT 6,098 18,749 19,576 28,536 59,866 17,252 10,738 -8.99%
Tax -2,376 -5,592 -4,894 -7,080 -14,966 -4,180 -2,685 -2.01%
NP 3,722 13,157 14,681 21,456 44,900 13,072 8,053 -12.06%
-
NP to SH 2,858 12,634 13,588 20,736 42,993 12,082 7,500 -14.84%
-
Tax Rate 38.96% 29.83% 25.00% 24.81% 25.00% 24.23% 25.00% -
Total Cost 152,332 202,710 162,269 184,593 245,722 136,034 104,157 6.53%
-
Net Worth 171,142 177,963 159,740 149,538 153,433 112,082 103,124 8.80%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 6,393 - - -
Div Payout % - - - - 14.87% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 171,142 177,963 159,740 149,538 153,433 112,082 103,124 8.80%
NOSH 240,304 231,121 240,304 119,630 119,869 119,236 117,187 12.70%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.39% 6.10% 8.30% 10.41% 15.45% 8.77% 7.18% -
ROE 1.67% 7.10% 8.51% 13.87% 28.02% 10.78% 7.27% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 69.30 93.40 76.43 172.24 242.45 125.05 95.75 -5.24%
EPS 1.20 5.47 5.87 17.33 35.87 10.13 6.40 -24.33%
DPS 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 0.76 0.77 0.69 1.25 1.28 0.94 0.88 -2.41%
Adjusted Per Share Value based on latest NOSH - 119,309
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.80 34.31 28.13 32.75 46.19 23.70 17.84 5.64%
EPS 0.45 2.01 2.16 3.30 6.83 1.92 1.19 -14.95%
DPS 0.00 0.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 0.272 0.2829 0.2539 0.2377 0.2439 0.1781 0.1639 8.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.49 0.58 0.975 2.16 2.27 1.35 0.71 -
P/RPS 0.71 0.62 1.28 1.25 0.94 1.08 0.74 -0.68%
P/EPS 38.60 10.61 16.61 12.46 6.33 13.32 11.09 23.09%
EY 2.59 9.43 6.02 8.02 15.80 7.51 9.01 -18.75%
DY 0.00 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.64 0.75 1.41 1.73 1.77 1.44 0.81 -3.84%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 29/05/17 16/05/16 25/03/16 26/05/14 29/05/13 -
Price 0.49 0.55 0.995 1.05 2.11 1.40 0.80 -
P/RPS 0.71 0.59 1.30 0.61 0.87 1.12 0.84 -2.76%
P/EPS 38.60 10.06 16.95 6.06 5.88 13.82 12.50 20.66%
EY 2.59 9.94 5.90 16.51 17.00 7.24 8.00 -17.12%
DY 0.00 0.00 0.00 0.00 2.53 0.00 0.00 -
P/NAPS 0.64 0.71 1.44 0.84 1.65 1.49 0.91 -5.69%

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