[FITTERS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 153.95%
YoY- -72.99%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 164,633 196,895 250,360 213,605 288,219 283,514 282,072 -8.57%
PBT -6,297 9,670 11,115 2,364 9,470 13,578 39,311 -
Tax -2,139 -3,147 -4,107 -2,781 -5,360 -4,533 -10,624 -23.42%
NP -8,436 6,523 7,008 -417 4,110 9,045 28,687 -
-
NP to SH -6,469 6,583 8,178 1,536 5,686 10,673 29,117 -
-
Tax Rate - 32.54% 36.95% 117.64% 56.60% 33.38% 27.03% -
Total Cost 173,069 190,372 243,352 214,022 284,109 274,469 253,385 -6.15%
-
Net Worth 356,352 390,238 351,537 355,781 368,108 371,535 316,200 2.01%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - 121 -
Div Payout % - - - - - - 0.42% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 356,352 390,238 351,537 355,781 368,108 371,535 316,200 2.01%
NOSH 480,497 480,497 480,497 480,497 477,815 480,765 302,671 7.99%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -5.12% 3.31% 2.80% -0.20% 1.43% 3.19% 10.17% -
ROE -1.82% 1.69% 2.33% 0.43% 1.54% 2.87% 9.21% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 35.77 41.71 56.06 46.04 60.32 58.97 93.19 -14.73%
EPS -1.41 1.39 1.83 0.33 1.19 2.22 9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 0.7742 0.8267 0.7871 0.7669 0.7704 0.7728 1.0447 -4.86%
Adjusted Per Share Value based on latest NOSH - 480,497
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 6.99 8.36 10.64 9.07 12.24 12.04 11.98 -8.58%
EPS -0.27 0.28 0.35 0.07 0.24 0.45 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1514 0.1658 0.1493 0.1511 0.1564 0.1578 0.1343 2.01%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.225 0.38 0.395 0.385 0.42 0.505 1.34 -
P/RPS 0.63 0.91 0.70 0.84 0.70 0.86 1.44 -12.85%
P/EPS -16.01 27.25 21.57 116.28 35.29 22.75 13.93 -
EY -6.25 3.67 4.64 0.86 2.83 4.40 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.29 0.46 0.50 0.50 0.55 0.65 1.28 -21.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 26/11/19 28/11/18 24/11/17 25/11/16 27/11/15 02/12/14 -
Price 0.225 0.37 0.405 0.405 0.41 0.485 0.72 -
P/RPS 0.63 0.89 0.72 0.88 0.68 0.82 0.77 -3.28%
P/EPS -16.01 26.53 22.12 122.32 34.45 21.85 7.48 -
EY -6.25 3.77 4.52 0.82 2.90 4.58 13.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.29 0.45 0.51 0.53 0.53 0.63 0.69 -13.44%

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