[SIGN] YoY Quarter Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 146.52%
YoY- 1072.63%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 72,502 42,231 55,523 66,913 36,691 17,851 24,922 19.46%
PBT 10,326 40,585 2,041 12,548 735 -1,564 -2,007 -
Tax 104 -6,118 -972 -2,783 -1,723 -628 -760 -
NP 10,430 34,467 1,069 9,765 -988 -2,192 -2,767 -
-
NP to SH 10,119 32,241 1,351 10,164 -1,045 -1,975 -2,384 -
-
Tax Rate -1.01% 15.07% 47.62% 22.18% 234.42% - - -
Total Cost 62,072 7,764 54,454 57,148 37,679 20,043 27,689 14.38%
-
Net Worth 169,531 163,377 120,781 118,581 97,753 93,684 94,107 10.29%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,727 4,805 7,246 - - 1,778 2,444 15.23%
Div Payout % 56.60% 14.90% 536.41% - - 0.00% 0.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 169,531 163,377 120,781 118,581 97,753 93,684 94,107 10.29%
NOSH 240,304 240,261 120,781 118,581 113,666 118,588 122,217 11.91%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.39% 81.62% 1.93% 14.59% -2.69% -12.28% -11.10% -
ROE 5.97% 19.73% 1.12% 8.57% -1.07% -2.11% -2.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.65 17.58 45.97 56.43 32.28 15.05 20.39 7.59%
EPS 4.40 27.00 0.60 8.50 -1.00 -1.60 -2.00 -
DPS 2.50 2.00 6.00 0.00 0.00 1.50 2.00 3.78%
NAPS 0.74 0.68 1.00 1.00 0.86 0.79 0.77 -0.65%
Adjusted Per Share Value based on latest NOSH - 118,581
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.23 6.54 8.60 10.37 5.68 2.77 3.86 19.46%
EPS 1.57 4.99 0.21 1.57 -0.16 -0.31 -0.37 -
DPS 0.89 0.74 1.12 0.00 0.00 0.28 0.38 15.22%
NAPS 0.2626 0.2531 0.1871 0.1837 0.1514 0.1451 0.1458 10.29%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.91 0.98 2.61 1.50 0.735 0.68 0.79 -
P/RPS 2.88 5.58 5.68 2.66 2.28 4.52 3.87 -4.80%
P/EPS 20.60 7.30 233.34 17.50 -79.95 -40.83 -40.50 -
EY 4.85 13.69 0.43 5.71 -1.25 -2.45 -2.47 -
DY 2.75 2.04 2.30 0.00 0.00 2.21 2.53 1.39%
P/NAPS 1.23 1.44 2.61 1.50 0.85 0.86 1.03 2.99%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.88 0.955 2.36 1.77 0.745 0.66 0.68 -
P/RPS 2.78 5.43 5.13 3.14 2.31 4.38 3.33 -2.96%
P/EPS 19.92 7.12 210.99 20.65 -81.04 -39.63 -34.86 -
EY 5.02 14.05 0.47 4.84 -1.23 -2.52 -2.87 -
DY 2.84 2.09 2.54 0.00 0.00 2.27 2.94 -0.57%
P/NAPS 1.19 1.40 2.36 1.77 0.87 0.84 0.88 5.15%

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