[TURBO] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -102.8%
YoY- -109.37%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 7,890 4,925 9,366 6,709 7,631 9,818 10,047 -3.94%
PBT -743 -1,183 -368 -218 2,969 3,016 1,743 -
Tax -37 -7 -1 -17 -456 -119 -190 -23.85%
NP -780 -1,190 -369 -235 2,513 2,897 1,553 -
-
NP to SH -780 -1,191 -500 -235 2,507 2,896 1,563 -
-
Tax Rate - - - - 15.36% 3.95% 10.90% -
Total Cost 8,670 6,115 9,735 6,944 5,118 6,921 8,494 0.34%
-
Net Worth 104,760 97,199 99,360 93,960 89,639 78,840 71,280 6.62%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 104,760 97,199 99,360 93,960 89,639 78,840 71,280 6.62%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
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 -9.89% -24.16% -3.94% -3.50% 32.93% 29.51% 15.46% -
ROE -0.74% -1.23% -0.50% -0.25% 2.80% 3.67% 2.19% -
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 7.31 4.56 8.67 6.21 7.07 9.09 9.30 -3.93%
EPS -0.72 -1.10 -0.46 -0.22 2.32 2.68 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.92 0.87 0.83 0.73 0.66 6.62%
Adjusted Per Share Value based on latest NOSH - 108,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.31 4.56 8.67 6.21 7.07 9.09 9.30 -3.93%
EPS -0.72 -1.10 -0.46 -0.22 2.32 2.68 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.90 0.92 0.87 0.83 0.73 0.66 6.62%
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 0.765 0.78 0.79 0.93 1.22 1.05 0.69 -
P/RPS 10.47 17.10 9.11 14.97 17.27 11.55 7.42 5.90%
P/EPS -105.92 -70.73 -170.64 -427.40 52.56 39.16 47.68 -
EY -0.94 -1.41 -0.59 -0.23 1.90 2.55 2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.86 1.07 1.47 1.44 1.05 -4.62%
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 21/05/18 22/05/17 20/05/16 22/05/15 23/05/14 17/05/13 -
Price 0.79 0.78 0.885 1.00 1.24 1.48 0.84 -
P/RPS 10.81 17.10 10.20 16.10 17.55 16.28 9.03 3.04%
P/EPS -109.38 -70.73 -191.16 -459.57 53.42 55.19 58.04 -
EY -0.91 -1.41 -0.52 -0.22 1.87 1.81 1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.96 1.15 1.49 2.03 1.27 -7.21%

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