[SUCCESS] YoY Quarter Result on 30-Sep-2016 [#1]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 3481.36%
YoY- 270.09%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Revenue 73,652 81,193 82,002 101,971 105,225 87,180 65,291 1.86%
PBT 15,137 9,605 10,004 19,287 6,381 11,046 8,511 9.25%
Tax -2,632 -3,488 -2,209 -4,968 -6,144 -2,515 -2,117 3.40%
NP 12,505 6,117 7,795 14,319 237 8,531 6,394 10.86%
-
NP to SH 11,311 5,617 6,634 12,883 3,481 7,475 5,913 10.48%
-
Tax Rate 17.39% 36.31% 22.08% 25.76% 96.29% 22.77% 24.87% -
Total Cost 61,147 75,076 74,207 87,652 104,988 78,649 58,897 0.57%
-
Net Worth 316,872 345,599 346,883 275,081 254,113 227,398 195,973 7.66%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Div - 2,367 5,839 - - - - -
Div Payout % - 42.14% 88.03% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Net Worth 316,872 345,599 346,883 275,081 254,113 227,398 195,973 7.66%
NOSH 249,275 248,498 116,795 114,617 116,033 116,614 112,628 12.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
NP Margin 16.98% 7.53% 9.51% 14.04% 0.23% 9.79% 9.79% -
ROE 3.57% 1.63% 1.91% 4.68% 1.37% 3.29% 3.02% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 31.38 34.30 70.21 88.97 90.69 74.76 57.97 -9.00%
EPS 4.82 2.37 5.68 11.24 3.00 6.41 5.25 -1.30%
DPS 0.00 1.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.46 2.97 2.40 2.19 1.95 1.74 -3.82%
Adjusted Per Share Value based on latest NOSH - 114,617
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
RPS 29.14 32.12 32.44 40.34 41.63 34.49 25.83 1.87%
EPS 4.47 2.22 2.62 5.10 1.38 2.96 2.34 10.46%
DPS 0.00 0.94 2.31 0.00 0.00 0.00 0.00 -
NAPS 1.2536 1.3673 1.3724 1.0883 1.0053 0.8997 0.7753 7.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 31/03/14 29/03/13 -
Price 0.92 0.685 3.30 1.80 1.33 1.39 1.03 -
P/RPS 2.93 2.00 4.70 2.02 1.47 1.86 1.78 7.96%
P/EPS 19.09 28.87 58.10 16.01 44.33 21.68 19.62 -0.42%
EY 5.24 3.46 1.72 6.24 2.26 4.61 5.10 0.41%
DY 0.00 1.46 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 1.11 0.75 0.61 0.71 0.59 2.20%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 31/03/14 31/03/13 CAGR
Date 29/11/19 27/11/18 29/11/17 28/11/16 30/11/15 26/05/14 27/05/13 -
Price 0.94 0.585 3.20 1.97 1.91 1.46 1.16 -
P/RPS 3.00 1.71 4.56 2.21 2.11 1.95 2.00 6.43%
P/EPS 19.51 24.65 56.34 17.53 63.67 22.78 22.10 -1.89%
EY 5.13 4.06 1.78 5.71 1.57 4.39 4.53 1.93%
DY 0.00 1.71 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.40 1.08 0.82 0.87 0.75 0.67 0.67%

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