[SUCCESS] YoY Quarter Result on 30-Sep-2015 [#1]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -70.54%
YoY- -53.76%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 81,193 82,002 101,971 105,225 87,180 65,291 64,441 3.61%
PBT 9,605 10,004 19,287 6,381 11,046 8,511 8,615 1.68%
Tax -3,488 -2,209 -4,968 -6,144 -2,515 -2,117 -2,017 8.78%
NP 6,117 7,795 14,319 237 8,531 6,394 6,598 -1.15%
-
NP to SH 5,617 6,634 12,883 3,481 7,475 5,913 5,621 -0.01%
-
Tax Rate 36.31% 22.08% 25.76% 96.29% 22.77% 24.87% 23.41% -
Total Cost 75,076 74,207 87,652 104,988 78,649 58,897 57,843 4.09%
-
Net Worth 345,599 346,883 275,081 254,113 227,398 195,973 173,572 11.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,367 5,839 - - - - - -
Div Payout % 42.14% 88.03% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 345,599 346,883 275,081 254,113 227,398 195,973 173,572 11.16%
NOSH 248,498 116,795 114,617 116,033 116,614 112,628 114,948 12.58%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.53% 9.51% 14.04% 0.23% 9.79% 9.79% 10.24% -
ROE 1.63% 1.91% 4.68% 1.37% 3.29% 3.02% 3.24% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.30 70.21 88.97 90.69 74.76 57.97 56.06 -7.27%
EPS 2.37 5.68 11.24 3.00 6.41 5.25 4.89 -10.53%
DPS 1.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 2.97 2.40 2.19 1.95 1.74 1.51 -0.51%
Adjusted Per Share Value based on latest NOSH - 116,033
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 32.10 32.41 40.31 41.59 34.46 25.81 25.47 3.62%
EPS 2.22 2.62 5.09 1.38 2.95 2.34 2.22 0.00%
DPS 0.94 2.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3661 1.3712 1.0874 1.0045 0.8989 0.7747 0.6861 11.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 -
Price 0.685 3.30 1.80 1.33 1.39 1.03 0.92 -
P/RPS 2.00 4.70 2.02 1.47 1.86 1.78 1.64 3.09%
P/EPS 28.87 58.10 16.01 44.33 21.68 19.62 18.81 6.80%
EY 3.46 1.72 6.24 2.26 4.61 5.10 5.32 -6.40%
DY 1.46 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.11 0.75 0.61 0.71 0.59 0.61 -3.92%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/11/18 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 21/05/12 -
Price 0.585 3.20 1.97 1.91 1.46 1.16 0.94 -
P/RPS 1.71 4.56 2.21 2.11 1.95 2.00 1.68 0.27%
P/EPS 24.65 56.34 17.53 63.67 22.78 22.10 19.22 3.89%
EY 4.06 1.78 5.71 1.57 4.39 4.53 5.20 -3.73%
DY 1.71 1.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.08 0.82 0.87 0.75 0.67 0.62 -6.51%

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