[DNONCE] YoY Cumulative Quarter Result on 31-Dec-2017

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
Revenue 266,749 252,124 49,281 0 -
PBT 5,148 5,765 677 0 -
Tax -2,388 -1,691 -144 0 -
NP 2,760 4,074 533 0 -
-
NP to SH 2,594 3,985 462 0 -
-
Tax Rate 46.39% 29.33% 21.27% - -
Total Cost 263,989 248,050 48,748 0 -
-
Net Worth 75,190 76,777 69,250 74,717 0.63%
Dividend
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
Net Worth 75,190 76,777 69,250 74,717 0.63%
NOSH 241,948 214,768 184,237 182,239 32.76%
Ratio Analysis
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
NP Margin 1.03% 1.62% 1.08% 0.00% -
ROE 3.45% 5.19% 0.67% 0.00% -
Per Share
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
RPS 138.36 124.78 27.04 0.00 -
EPS 1.31 2.04 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.38 0.41 -4.87%
Adjusted Per Share Value based on latest NOSH - 182,239
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
RPS 30.81 29.12 5.69 0.00 -
EPS 0.30 0.46 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0887 0.08 0.0863 0.57%
Price Multiplier on Financial Quarter End Date
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
Date 31/12/18 30/11/18 30/11/17 29/12/17 -
Price 0.34 0.485 0.33 0.365 -
P/RPS 0.25 0.39 1.22 0.00 -
P/EPS 25.27 24.59 130.17 0.00 -
EY 3.96 4.07 0.77 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.28 0.87 0.89 -2.24%
Price Multiplier on Announcement Date
31/12/18 30/11/18 30/11/17 31/12/17 CAGR
Date 22/02/19 31/01/19 30/01/18 - -
Price 0.495 0.50 0.365 0.00 -
P/RPS 0.36 0.40 1.35 0.00 -
P/EPS 36.79 25.35 143.98 0.00 -
EY 2.72 3.94 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.32 0.96 0.00 -

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