[QUALITY] YoY Annualized Quarter Result on 31-Jul-2016 [#2]

Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 2.74%
YoY- 62.3%
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 127,156 134,528 107,508 110,224 148,740 162,596 155,408 -3.28%
PBT -2,940 -4,028 -11,566 -5,944 -15,246 -7,100 -6,160 -11.59%
Tax -606 0 -78 -24 -232 -68 -534 2.12%
NP -3,546 -4,028 -11,644 -5,968 -15,478 -7,168 -6,694 -10.04%
-
NP to SH -3,598 -3,342 -11,050 -5,886 -15,612 -7,074 -6,886 -10.24%
-
Tax Rate - - - - - - - -
Total Cost 130,702 138,556 119,152 116,192 164,218 169,764 162,102 -3.52%
-
Net Worth 100,274 116,503 124,618 134,471 124,038 137,369 147,223 -6.19%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 100,274 116,503 124,618 134,471 124,038 137,369 147,223 -6.19%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -2.79% -2.99% -10.83% -5.41% -10.41% -4.41% -4.31% -
ROE -3.59% -2.87% -8.87% -4.38% -12.59% -5.15% -4.68% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 219.38 232.10 185.48 190.17 256.62 280.52 268.12 -3.28%
EPS -6.20 -5.76 -19.06 -10.16 -26.94 -12.20 -11.88 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 2.01 2.15 2.32 2.14 2.37 2.54 -6.19%
Adjusted Per Share Value based on latest NOSH - 57,962
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 219.38 232.10 185.48 190.17 256.62 280.52 268.12 -3.28%
EPS -6.20 -5.76 -19.06 -10.16 -26.94 -12.20 -11.88 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 2.01 2.15 2.32 2.14 2.37 2.54 -6.19%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 0.775 0.82 1.14 1.37 1.52 1.50 1.35 -
P/RPS 0.35 0.35 0.61 0.72 0.59 0.53 0.50 -5.76%
P/EPS -12.48 -14.22 -5.98 -13.49 -5.64 -12.29 -11.36 1.57%
EY -8.01 -7.03 -16.72 -7.41 -17.72 -8.14 -8.80 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.53 0.59 0.71 0.63 0.53 -2.68%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 26/09/19 27/09/18 26/09/17 30/09/16 30/09/15 29/09/14 25/09/13 -
Price 0.75 0.80 1.09 1.35 1.50 1.42 1.53 -
P/RPS 0.34 0.34 0.59 0.71 0.58 0.51 0.57 -8.24%
P/EPS -12.08 -13.87 -5.72 -13.29 -5.57 -11.64 -12.88 -1.06%
EY -8.28 -7.21 -17.49 -7.52 -17.96 -8.59 -7.76 1.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.51 0.58 0.70 0.60 0.60 -5.39%

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