[SIGN] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -91.0%
YoY- -45.24%
Quarter Report
View:
Show?
Cumulative Result
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 131,707 24,391 40,745 52,256 42,806 44,876 59,349 11.20%
PBT 13,988 -623 2,064 2,745 4,560 6,850 9,286 5.61%
Tax -3,359 -327 -711 -1,034 -1,080 -1,818 -2,321 5.04%
NP 10,629 -950 1,353 1,711 3,480 5,032 6,965 5.79%
-
NP to SH 9,951 -1,201 1,296 1,828 3,338 4,892 6,670 5.47%
-
Tax Rate 24.01% - 34.45% 37.67% 23.68% 26.54% 24.99% -
Total Cost 121,078 25,341 39,392 50,545 39,326 39,844 52,384 11.81%
-
Net Worth 204,240 168,141 174,164 174,113 165,022 146,760 127,444 6.48%
Dividend
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 204,240 168,141 174,164 174,113 165,022 146,760 127,444 6.48%
NOSH 295,248 240,304 240,304 240,304 240,304 119,317 119,107 12.85%
Ratio Analysis
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.07% -3.89% 3.32% 3.27% 8.13% 11.21% 11.74% -
ROE 4.87% -0.71% 0.74% 1.05% 2.02% 3.33% 5.23% -
Per Share
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.72 10.88 18.01 22.81 18.16 37.61 49.83 -0.57%
EPS 3.60 -0.50 0.60 0.80 1.40 4.10 5.60 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 0.76 0.70 1.23 1.07 -4.79%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 20.40 3.78 6.31 8.10 6.63 6.95 9.19 11.21%
EPS 1.54 -0.19 0.20 0.28 0.52 0.76 1.03 5.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.2605 0.2698 0.2697 0.2557 0.2274 0.1974 6.48%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.62 0.49 0.48 0.86 0.92 2.40 1.90 -
P/RPS 3.39 4.50 2.66 3.77 5.07 6.38 3.81 -1.54%
P/EPS 44.93 -91.47 83.77 107.78 64.98 58.54 33.93 3.81%
EY 2.23 -1.09 1.19 0.93 1.54 1.71 2.95 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.65 0.62 1.13 1.31 1.95 1.78 2.80%
Price Multiplier on Announcement Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 24/11/14 -
Price 1.35 0.47 0.405 0.865 0.825 2.58 1.74 -
P/RPS 2.83 4.32 2.25 3.79 4.54 6.86 3.49 -2.75%
P/EPS 37.44 -87.73 70.68 108.41 58.27 62.93 31.07 2.51%
EY 2.67 -1.14 1.41 0.92 1.72 1.59 3.22 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.63 0.53 1.14 1.18 2.10 1.63 1.48%

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