[SUCCESS] YoY Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -97.24%
YoY- -96.81%
View:
Show?
Quarter Result
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 92,194 79,089 95,978 89,969 91,564 71,093 76,890 3.35%
PBT 13,788 -3,163 13,949 -1,721 10,751 9,983 8,193 9.92%
Tax -2,897 -2,788 -4,754 -654 -3,650 -2,498 -1,554 11.98%
NP 10,891 -5,951 9,195 -2,375 7,101 7,485 6,639 9.41%
-
NP to SH 10,692 -381 8,896 208 6,513 6,897 5,897 11.42%
-
Tax Rate 21.01% - 34.08% - 33.95% 25.02% 18.97% -
Total Cost 81,303 85,040 86,783 92,344 84,463 63,608 70,251 2.69%
-
Net Worth 307,963 264,390 262,941 238,044 218,642 114,721 167,670 11.68%
Dividend
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 307,963 264,390 262,941 238,044 218,642 114,721 167,670 11.68%
NOSH 122,693 115,454 115,833 115,555 115,683 114,721 114,061 1.33%
Ratio Analysis
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.81% -7.52% 9.58% -2.64% 7.76% 10.53% 8.63% -
ROE 3.47% -0.14% 3.38% 0.09% 2.98% 6.01% 3.52% -
Per Share
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 79.93 68.50 82.86 77.86 79.15 61.97 67.41 3.14%
EPS 8.41 -0.33 7.68 0.18 5.63 6.02 5.17 9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.29 2.27 2.06 1.89 1.00 1.47 11.45%
Adjusted Per Share Value based on latest NOSH - 115,555
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 36.47 31.29 37.97 35.59 36.23 28.13 30.42 3.35%
EPS 4.23 -0.15 3.52 0.08 2.58 2.73 2.33 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2184 1.046 1.0403 0.9418 0.865 0.4539 0.6634 11.68%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.61 2.26 2.29 1.69 1.40 1.01 0.87 -
P/RPS 4.52 3.30 2.76 2.17 1.77 1.63 1.29 25.59%
P/EPS 38.94 -684.85 29.82 938.89 24.87 16.80 16.83 16.47%
EY 2.57 -0.15 3.35 0.11 4.02 5.95 5.94 -14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.99 1.01 0.82 0.74 1.01 0.59 16.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/17 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 -
Price 3.67 2.16 2.28 1.82 1.40 1.00 0.95 -
P/RPS 4.59 3.15 2.75 2.34 1.77 1.61 1.41 23.92%
P/EPS 39.59 -654.55 29.69 1,011.11 24.87 16.63 18.38 14.96%
EY 2.53 -0.15 3.37 0.10 4.02 6.01 5.44 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.94 1.00 0.88 0.74 1.00 0.65 14.51%

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