[SUCCESS] YoY Quarter Result on 31-Mar-2016 [#3]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -9.18%
YoY- 185.28%
Quarter Report
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
Revenue 79,816 76,159 91,352 96,333 91,860 82,911 80,000 -0.03%
PBT 1,972 1,208 12,828 11,624 12,774 12,858 11,873 -24.12%
Tax -1,111 -1,051 -2,784 -2,604 -4,081 -3,368 -2,329 -10.76%
NP 861 157 10,044 9,020 8,693 9,490 9,544 -30.92%
-
NP to SH 716 1,059 8,943 8,079 7,528 8,540 8,466 -31.60%
-
Tax Rate 56.34% 87.00% 21.70% 22.40% 31.95% 26.19% 19.62% -
Total Cost 78,955 76,002 81,308 87,313 83,167 73,421 70,456 1.76%
-
Net Worth 346,509 351,800 298,615 269,685 240,429 211,191 183,544 10.26%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
Div - 3,639 - - - 3,462 - -
Div Payout % - 343.66% - - - 40.54% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 346,509 351,800 298,615 269,685 240,429 211,191 183,544 10.26%
NOSH 248,500 248,498 122,693 115,744 116,713 115,405 114,715 12.62%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.08% 0.21% 10.99% 9.36% 9.46% 11.45% 11.93% -
ROE 0.21% 0.30% 2.99% 3.00% 3.13% 4.04% 4.61% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
RPS 34.09 31.39 79.54 83.23 78.71 71.84 69.74 -10.42%
EPS 0.31 0.44 7.79 6.98 6.45 7.40 7.38 -38.58%
DPS 0.00 1.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.48 1.45 2.60 2.33 2.06 1.83 1.60 -1.19%
Adjusted Per Share Value based on latest NOSH - 115,744
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.58 30.13 36.14 38.11 36.34 32.80 31.65 -0.03%
EPS 0.28 0.42 3.54 3.20 2.98 3.38 3.35 -31.73%
DPS 0.00 1.44 0.00 0.00 0.00 1.37 0.00 -
NAPS 1.3709 1.3918 1.1814 1.067 0.9512 0.8355 0.7262 10.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 -
Price 0.67 0.86 3.05 2.30 1.92 1.19 1.03 -
P/RPS 1.97 2.74 3.83 2.76 2.44 1.66 1.48 4.49%
P/EPS 219.09 197.03 39.17 32.95 29.77 16.08 13.96 52.72%
EY 0.46 0.51 2.55 3.03 3.36 6.22 7.17 -34.45%
DY 0.00 1.74 0.00 0.00 0.00 2.52 0.00 -
P/NAPS 0.45 0.59 1.17 0.99 0.93 0.65 0.64 -5.27%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 CAGR
Date 29/05/19 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 -
Price 0.925 1.00 4.00 2.19 1.84 1.22 1.04 -
P/RPS 2.71 3.19 5.03 2.63 2.34 1.70 1.49 9.63%
P/EPS 302.47 229.10 51.37 31.38 28.53 16.49 14.09 60.26%
EY 0.33 0.44 1.95 3.19 3.51 6.07 7.10 -37.62%
DY 0.00 1.50 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 0.63 0.69 1.54 0.94 0.89 0.67 0.65 -0.47%

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