[RVIEW] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -29.29%
YoY- 127.27%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 8,731 6,284 6,618 10,445 7,405 9,317 7,895 1.69%
PBT 3,456 -362 2,354 5,652 2,589 4,564 3,784 -1.49%
Tax -1,030 -382 -553 -1,381 -701 -1,011 -1,055 -0.39%
NP 2,426 -744 1,801 4,271 1,888 3,553 2,729 -1.94%
-
NP to SH 2,385 -671 1,777 4,159 1,830 3,420 2,159 1.67%
-
Tax Rate 29.80% - 23.49% 24.43% 27.08% 22.15% 27.88% -
Total Cost 6,305 7,028 4,817 6,174 5,517 5,764 5,166 3.37%
-
Net Worth 269,129 263,941 266,535 318,415 306,094 304,797 293,124 -1.41%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 12 - - - - 6,485 -
Div Payout % - 0.00% - - - - 300.37% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 269,129 263,941 266,535 318,415 306,094 304,797 293,124 -1.41%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 27.79% -11.84% 27.21% 40.89% 25.50% 38.13% 34.57% -
ROE 0.89% -0.25% 0.67% 1.31% 0.60% 1.12% 0.74% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.46 9.69 10.21 16.11 11.42 14.37 12.17 1.69%
EPS 3.68 -1.03 2.74 6.41 2.82 5.27 3.33 1.67%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.15 4.07 4.11 4.91 4.72 4.70 4.52 -1.41%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 13.46 9.69 10.21 16.11 11.42 14.37 12.17 1.69%
EPS 3.68 -1.03 2.74 6.41 2.82 5.27 3.33 1.67%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.15 4.07 4.11 4.91 4.72 4.70 4.52 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.79 2.93 3.68 3.81 3.70 3.82 4.40 -
P/RPS 20.72 30.24 36.06 23.66 32.40 26.59 36.14 -8.84%
P/EPS 75.86 -283.18 134.30 59.41 131.12 72.44 132.16 -8.82%
EY 1.32 -0.35 0.74 1.68 0.76 1.38 0.76 9.62%
DY 0.00 0.01 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.67 0.72 0.90 0.78 0.78 0.81 0.97 -5.97%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 15/08/19 13/08/18 14/08/17 15/08/16 31/07/15 11/08/14 -
Price 2.80 2.90 3.83 3.70 3.80 3.85 4.38 -
P/RPS 20.80 29.93 37.53 22.97 33.28 26.80 35.98 -8.72%
P/EPS 76.13 -280.28 139.77 57.69 134.66 73.00 131.56 -8.70%
EY 1.31 -0.36 0.72 1.73 0.74 1.37 0.76 9.48%
DY 0.00 0.01 0.00 0.00 0.00 0.00 2.28 -
P/NAPS 0.67 0.71 0.93 0.75 0.81 0.82 0.97 -5.97%

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