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

Announcement Date
09-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -74.12%
YoY- -65.35%
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 10,456 48,014 26,523 28,423 26,431 26,195 38,634 -19.55%
PBT 3,364 1,038 -2,762 44 127 178 -901 -
Tax -778 -386 0 0 0 -24 0 -
NP 2,586 652 -2,762 44 127 154 -901 -
-
NP to SH 2,586 652 -2,762 44 127 154 -901 -
-
Tax Rate 23.13% 37.19% - 0.00% 0.00% 13.48% - -
Total Cost 7,870 47,362 29,285 28,379 26,304 26,041 39,535 -23.56%
-
Net Worth 83,858 53,564 80,346 26,399 38,099 61,599 69,307 3.22%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 83,858 53,564 80,346 26,399 38,099 61,599 69,307 3.22%
NOSH 2,837,229 2,678,229 2,678,229 440,000 635,000 770,000 693,076 26.45%
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 24.73% 1.36% -10.41% 0.15% 0.48% 0.59% -2.33% -
ROE 3.08% 1.22% -3.44% 0.17% 0.33% 0.25% -1.30% -
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 0.37 1.79 0.99 6.46 4.16 3.40 5.57 -36.33%
EPS 0.09 0.02 -0.10 0.01 0.02 0.02 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.02 0.03 0.06 0.06 0.08 0.10 -18.16%
Adjusted Per Share Value based on latest NOSH - 440,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.25 5.73 3.16 3.39 3.15 3.13 4.61 -19.53%
EPS 0.31 0.08 -0.33 0.01 0.02 0.02 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.0639 0.0959 0.0315 0.0455 0.0735 0.0827 3.23%
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 0.025 0.03 0.03 0.025 0.04 0.055 0.065 -
P/RPS 6.68 1.67 3.03 0.39 0.96 1.62 1.17 33.65%
P/EPS 27.02 123.23 -29.09 250.00 200.00 275.00 -50.00 -
EY 3.70 0.81 -3.44 0.40 0.50 0.36 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.50 1.00 0.42 0.67 0.69 0.65 4.15%
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 24/08/20 26/08/19 28/08/18 09/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.935 0.03 0.03 0.025 0.045 0.05 0.07 -
P/RPS 249.96 1.67 3.03 0.39 1.08 1.47 1.26 141.30%
P/EPS 1,010.67 123.23 -29.09 250.00 225.00 250.00 -53.85 -
EY 0.10 0.81 -3.44 0.40 0.44 0.40 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.17 1.50 1.00 0.42 0.75 0.63 0.70 88.15%

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