[ANNUM] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -2070.87%
YoY- -31.25%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 22,220 47,715 41,685 60,022 64,135 57,909 57,193 -14.57%
PBT 379 -3,622 -3,779 -2,261 -1,751 -2,958 -4,236 -
Tax 0 0 0 -242 -156 0 -426 -
NP 379 -3,622 -3,779 -2,503 -1,907 -2,958 -4,662 -
-
NP to SH 379 -3,622 -3,779 -2,503 -1,907 -2,958 -4,662 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 21,841 51,337 45,464 62,525 66,042 60,867 61,855 -15.92%
-
Net Worth 46,201 47,022 64,710 73,617 78,081 90,958 97,437 -11.68%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 46,201 47,022 64,710 73,617 78,081 90,958 97,437 -11.68%
NOSH 75,000 75,000 75,000 73,617 75,078 73,950 74,951 0.01%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.71% -7.59% -9.07% -4.17% -2.97% -5.11% -8.15% -
ROE 0.82% -7.70% -5.84% -3.40% -2.44% -3.25% -4.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 30.30 64.94 56.69 81.53 85.42 78.31 76.31 -14.26%
EPS 0.52 -4.93 -5.14 -3.40 -2.59 -4.00 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.88 1.00 1.04 1.23 1.30 -11.36%
Adjusted Per Share Value based on latest NOSH - 73,463
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.77 20.99 18.33 26.40 28.21 25.47 25.15 -14.57%
EPS 0.17 -1.59 -1.66 -1.10 -0.84 -1.30 -2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2032 0.2068 0.2846 0.3238 0.3434 0.40 0.4285 -11.68%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.335 0.34 0.32 0.38 0.35 0.43 0.325 -
P/RPS 1.11 0.52 0.56 0.47 0.41 0.55 0.43 17.11%
P/EPS 64.82 -6.90 -6.23 -11.18 -13.78 -10.75 -5.23 -
EY 1.54 -14.50 -16.06 -8.95 -7.26 -9.30 -19.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.36 0.38 0.34 0.35 0.25 13.33%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 29/08/17 30/08/16 25/08/15 25/08/14 27/08/13 -
Price 0.335 0.365 0.315 0.385 0.295 0.425 0.325 -
P/RPS 1.11 0.56 0.56 0.47 0.35 0.54 0.43 17.11%
P/EPS 64.82 -7.40 -6.13 -11.32 -11.61 -10.63 -5.23 -
EY 1.54 -13.51 -16.31 -8.83 -8.61 -9.41 -19.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.36 0.39 0.28 0.35 0.25 13.33%

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