[D&O] YoY Quarter Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 31.25%
YoY- 197.32%
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 118,189 113,055 113,081 118,362 97,533 90,868 100,510 2.73%
PBT 5,491 8,252 9,868 8,174 3,806 2,706 979 33.25%
Tax -1,120 -1,469 -2,220 -1,143 -294 -336 -785 6.09%
NP 4,371 6,783 7,648 7,031 3,512 2,370 194 67.97%
-
NP to SH 3,914 6,040 5,132 4,986 1,677 496 -427 -
-
Tax Rate 20.40% 17.80% 22.50% 13.98% 7.72% 12.42% 80.18% -
Total Cost 113,818 106,272 105,433 111,331 94,021 88,498 100,316 2.12%
-
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 4,986 - - - -
Div Payout % - - - 100.00% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,737 332,022 296,521 206,819 184,371 141,558 136,746 17.31%
NOSH 1,125,749 1,106,774 1,008,316 997,200 986,470 991,999 1,067,500 0.88%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.70% 6.00% 6.76% 5.94% 3.60% 2.61% 0.19% -
ROE 1.10% 1.82% 1.73% 2.41% 0.91% 0.35% -0.31% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.56 10.23 11.23 11.87 9.89 9.16 9.42 1.92%
EPS 0.35 0.55 0.51 0.50 0.17 0.05 -0.04 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3188 0.3004 0.2944 0.2074 0.1869 0.1427 0.1281 16.39%
Adjusted Per Share Value based on latest NOSH - 997,200
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 9.54 9.13 9.13 9.55 7.87 7.33 8.11 2.74%
EPS 0.32 0.49 0.41 0.40 0.14 0.04 -0.03 -
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.2879 0.268 0.2393 0.1669 0.1488 0.1143 0.1104 17.30%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.53 0.685 0.61 0.62 0.32 0.255 0.26 -
P/RPS 5.02 6.70 5.43 5.22 3.24 2.78 2.76 10.47%
P/EPS 151.53 125.35 119.72 124.00 188.24 510.00 -650.00 -
EY 0.66 0.80 0.84 0.81 0.53 0.20 -0.15 -
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 1.66 2.28 2.07 2.99 1.71 1.79 2.03 -3.29%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 23/05/18 25/05/17 25/05/16 27/05/15 28/05/14 -
Price 0.755 0.61 0.655 0.645 0.30 0.28 0.385 -
P/RPS 7.15 5.96 5.83 5.43 3.03 3.06 4.09 9.74%
P/EPS 215.85 111.62 128.55 129.00 176.47 560.00 -962.50 -
EY 0.46 0.90 0.78 0.78 0.57 0.18 -0.10 -
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 2.37 2.03 2.22 3.11 1.61 1.96 3.01 -3.90%

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