[QUALITY] YoY Cumulative Quarter Result on 31-Oct-2016 [#3]

Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -131.09%
YoY- 31.01%
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 100,875 96,479 77,880 98,870 113,007 123,087 112,998 -1.87%
PBT -12 -4,208 -9,630 -6,844 -8,912 -1,294 -4,279 -62.43%
Tax -989 -426 -81 -65 -937 -203 -119 42.30%
NP -1,001 -4,634 -9,711 -6,909 -9,849 -1,497 -4,398 -21.85%
-
NP to SH -931 -4,057 -9,244 -6,801 -9,858 -1,402 -4,486 -23.04%
-
Tax Rate - - - - - - - -
Total Cost 101,876 101,113 87,591 105,779 122,856 124,584 117,396 -2.33%
-
Net Worth 101,433 113,605 120,560 130,994 122,299 139,108 146,064 -5.89%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 101,433 113,605 120,560 130,994 122,299 139,108 146,064 -5.89%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -0.99% -4.80% -12.47% -6.99% -8.72% -1.22% -3.89% -
ROE -0.92% -3.57% -7.67% -5.19% -8.06% -1.01% -3.07% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 174.04 166.45 134.36 170.58 194.97 212.36 194.95 -1.87%
EPS -1.61 -7.00 -15.95 -11.73 -17.01 -2.42 -7.74 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.96 2.08 2.26 2.11 2.40 2.52 -5.89%
Adjusted Per Share Value based on latest NOSH - 57,962
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 174.04 166.45 134.36 170.58 194.97 212.36 194.95 -1.87%
EPS -1.61 -7.00 -15.95 -11.73 -17.01 -2.42 -7.74 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.96 2.08 2.26 2.11 2.40 2.52 -5.89%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.80 0.785 1.03 1.21 1.51 1.30 1.60 -
P/RPS 0.46 0.47 0.77 0.71 0.77 0.61 0.82 -9.18%
P/EPS -49.81 -11.22 -6.46 -10.31 -8.88 -53.75 -20.67 15.78%
EY -2.01 -8.92 -15.48 -9.70 -11.26 -1.86 -4.84 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.50 0.54 0.72 0.54 0.63 -5.10%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 20/12/19 27/12/18 28/12/17 29/12/16 30/12/15 29/12/14 26/12/13 -
Price 1.31 0.755 0.92 1.18 1.50 1.30 1.53 -
P/RPS 0.75 0.45 0.68 0.69 0.77 0.61 0.78 -0.65%
P/EPS -81.56 -10.79 -5.77 -10.06 -8.82 -53.75 -19.77 26.62%
EY -1.23 -9.27 -17.34 -9.94 -11.34 -1.86 -5.06 -20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.39 0.44 0.52 0.71 0.54 0.61 3.50%

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