[SIGN] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 52.2%
YoY- -34.47%
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 86,774 117,041 161,901 132,713 154,537 217,967 111,830 -4.13%
PBT 2,358 4,574 14,062 14,682 21,402 44,900 12,939 -24.68%
Tax -1,443 -1,782 -4,194 -3,671 -5,310 -11,225 -3,135 -12.12%
NP 915 2,792 9,868 11,011 16,092 33,675 9,804 -32.62%
-
NP to SH 1,056 2,144 9,476 10,191 15,552 32,245 9,062 -30.08%
-
Tax Rate 61.20% 38.96% 29.83% 25.00% 24.81% 25.00% 24.23% -
Total Cost 85,859 114,249 152,033 121,702 138,445 184,292 102,026 -2.83%
-
Net Worth 168,141 171,142 176,351 159,740 149,538 153,433 112,082 6.98%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - 4,794 - -
Div Payout % - - - - - 14.87% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 168,141 171,142 176,351 159,740 149,538 153,433 112,082 6.98%
NOSH 240,304 240,304 240,304 240,304 119,630 119,869 119,236 12.37%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.05% 2.39% 6.10% 8.30% 10.41% 15.45% 8.77% -
ROE 0.63% 1.25% 5.37% 6.38% 10.40% 21.02% 8.09% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.71 51.97 70.69 57.33 129.18 181.84 93.79 -13.70%
EPS 0.50 0.90 4.10 4.40 13.00 26.90 7.60 -36.43%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.75 0.76 0.77 0.69 1.25 1.28 0.94 -3.69%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.44 18.13 25.08 20.56 23.94 33.77 17.32 -4.13%
EPS 0.16 0.33 1.47 1.58 2.41 5.00 1.40 -30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.74 0.00 -
NAPS 0.2605 0.2651 0.2732 0.2475 0.2317 0.2377 0.1736 6.99%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.39 0.49 0.58 0.975 2.16 2.27 1.35 -
P/RPS 1.01 0.94 0.82 1.70 1.67 1.25 1.44 -5.73%
P/EPS 82.80 51.47 14.02 22.15 16.62 8.44 17.76 29.21%
EY 1.21 1.94 7.13 4.51 6.02 11.85 5.63 -22.58%
DY 0.00 0.00 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.52 0.64 0.75 1.41 1.73 1.77 1.44 -15.60%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 25/03/16 26/05/14 -
Price 0.35 0.49 0.55 0.995 1.05 2.11 1.40 -
P/RPS 0.90 0.94 0.78 1.74 0.81 1.16 1.49 -8.05%
P/EPS 74.30 51.47 13.29 22.60 8.08 7.84 18.42 26.14%
EY 1.35 1.94 7.52 4.42 12.38 12.75 5.43 -20.68%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.47 0.64 0.71 1.44 0.84 1.65 1.49 -17.47%

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