[ANALABS] YoY Quarter Result on 30-Apr-2014 [#4]

Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -77.05%
YoY- -60.91%
Quarter Report
View:
Show?
Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 36,426 42,371 38,785 29,936 35,571 29,413 36,133 0.13%
PBT 3,780 2,717 45 -241 3,031 2,449 9,321 -13.95%
Tax -1,558 -97 516 -484 -1,427 684 -2,198 -5.56%
NP 2,222 2,620 561 -725 1,604 3,133 7,123 -17.63%
-
NP to SH 2,174 2,609 1,212 627 1,604 3,133 7,123 -17.93%
-
Tax Rate 41.22% 3.57% -1,146.67% - 47.08% -27.93% 23.58% -
Total Cost 34,204 39,751 38,224 30,661 33,967 26,280 29,010 2.78%
-
Net Worth 236,763 222,746 207,049 171,192 160,399 158,707 148,741 8.04%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 236,763 222,746 207,049 171,192 160,399 158,707 148,741 8.04%
NOSH 60,024 56,107 56,111 57,064 57,697 58,780 59,259 0.21%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 6.10% 6.18% 1.45% -2.42% 4.51% 10.65% 19.71% -
ROE 0.92% 1.17% 0.59% 0.37% 1.00% 1.97% 4.79% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 64.92 75.52 69.12 52.46 61.65 50.04 60.97 1.05%
EPS 3.87 4.65 2.16 1.13 2.78 5.33 12.02 -17.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 3.97 3.69 3.00 2.78 2.70 2.51 9.03%
Adjusted Per Share Value based on latest NOSH - 57,064
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 30.34 35.30 32.31 24.94 29.63 24.50 30.10 0.13%
EPS 1.81 2.17 1.01 0.52 1.34 2.61 5.93 -17.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9722 1.8555 1.7247 1.426 1.3361 1.322 1.239 8.04%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.25 2.15 1.78 1.79 1.50 1.55 1.55 -
P/RPS 3.47 2.85 2.58 3.41 2.43 3.10 2.54 5.33%
P/EPS 58.07 46.24 82.41 162.91 53.96 29.08 12.90 28.46%
EY 1.72 2.16 1.21 0.61 1.85 3.44 7.75 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.48 0.60 0.54 0.57 0.62 -2.57%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/17 27/06/16 26/06/15 26/06/14 28/06/13 27/06/12 28/06/11 -
Price 2.23 2.19 1.79 1.80 1.68 1.52 1.59 -
P/RPS 3.43 2.90 2.59 3.43 2.73 3.04 2.61 4.65%
P/EPS 57.55 47.10 82.87 163.82 60.43 28.52 13.23 27.73%
EY 1.74 2.12 1.21 0.61 1.65 3.51 7.56 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.49 0.60 0.60 0.56 0.63 -2.83%

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