[SUCCESS] YoY Quarter Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 19.56%
YoY- 2906.3%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Revenue 44,209 69,052 73,989 92,194 79,089 95,978 89,969 -12.11%
PBT 2,022 3,774 -7,943 13,788 -3,163 13,949 -1,721 -
Tax -1,119 -654 -673 -2,897 -2,788 -4,754 -654 10.25%
NP 903 3,120 -8,616 10,891 -5,951 9,195 -2,375 -
-
NP to SH 397 2,846 -6,688 10,692 -381 8,896 208 12.46%
-
Tax Rate 55.34% 17.33% - 21.01% - 34.08% - -
Total Cost 43,306 65,932 82,605 81,303 85,040 86,783 92,344 -12.85%
-
Net Worth 322,184 321,245 339,669 307,963 264,390 262,941 238,044 5.65%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Div - - 3,639 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Net Worth 322,184 321,245 339,669 307,963 264,390 262,941 238,044 5.65%
NOSH 249,743 248,955 248,498 122,693 115,454 115,833 115,555 15.03%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
NP Margin 2.04% 4.52% -11.64% 11.81% -7.52% 9.58% -2.64% -
ROE 0.12% 0.89% -1.97% 3.47% -0.14% 3.38% 0.09% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 18.78 29.45 30.50 79.93 68.50 82.86 77.86 -22.77%
EPS 0.17 1.21 -2.76 8.41 -0.33 7.68 0.18 -1.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.369 1.37 1.40 2.67 2.29 2.27 2.06 -7.15%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 17.49 27.32 29.27 36.47 31.29 37.97 35.59 -12.11%
EPS 0.16 1.13 -2.65 4.23 -0.15 3.52 0.08 13.42%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 1.2747 1.2709 1.3438 1.2184 1.046 1.0403 0.9418 5.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 -
Price 0.565 0.955 0.83 3.61 2.26 2.29 1.69 -
P/RPS 3.01 3.24 2.72 4.52 3.30 2.76 2.17 6.12%
P/EPS 334.93 78.68 -30.11 38.94 -684.85 29.82 938.89 -17.08%
EY 0.30 1.27 -3.32 2.57 -0.15 3.35 0.11 20.00%
DY 0.00 0.00 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.70 0.59 1.35 0.99 1.01 0.82 -11.83%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 26/08/20 30/08/19 29/08/18 30/08/17 26/08/16 01/03/16 27/02/15 -
Price 0.575 0.94 0.83 3.67 2.16 2.28 1.82 -
P/RPS 3.06 3.19 2.72 4.59 3.15 2.75 2.34 4.99%
P/EPS 340.86 77.45 -30.11 39.59 -654.55 29.69 1,011.11 -17.93%
EY 0.29 1.29 -3.32 2.53 -0.15 3.37 0.10 21.35%
DY 0.00 0.00 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.69 0.59 1.37 0.94 1.00 0.88 -12.58%

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