[SIGN] YoY Quarter Result on 30-Jun-2015 [#4]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -89.91%
YoY- -86.71%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,079 72,502 42,231 55,523 66,913 36,691 17,851 23.72%
PBT -1,484 10,326 40,585 2,041 12,548 735 -1,564 -0.87%
Tax -381 104 -6,118 -972 -2,783 -1,723 -628 -7.98%
NP -1,865 10,430 34,467 1,069 9,765 -988 -2,192 -2.65%
-
NP to SH -2,995 10,119 32,241 1,351 10,164 -1,045 -1,975 7.18%
-
Tax Rate - -1.01% 15.07% 47.62% 22.18% 234.42% - -
Total Cost 65,944 62,072 7,764 54,454 57,148 37,679 20,043 21.94%
-
Net Worth 171,724 169,531 163,377 120,781 118,581 97,753 93,684 10.62%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,434 5,727 4,805 7,246 - - 1,778 11.58%
Div Payout % 0.00% 56.60% 14.90% 536.41% - - 0.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 171,724 169,531 163,377 120,781 118,581 97,753 93,684 10.62%
NOSH 240,304 240,304 240,261 120,781 118,581 113,666 118,588 12.48%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.91% 14.39% 81.62% 1.93% 14.59% -2.69% -12.28% -
ROE -1.74% 5.97% 19.73% 1.12% 8.57% -1.07% -2.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.99 31.65 17.58 45.97 56.43 32.28 15.05 10.88%
EPS -1.30 4.40 27.00 0.60 8.50 -1.00 -1.60 -3.39%
DPS 1.50 2.50 2.00 6.00 0.00 0.00 1.50 0.00%
NAPS 0.75 0.74 0.68 1.00 1.00 0.86 0.79 -0.86%
Adjusted Per Share Value based on latest NOSH - 120,781
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.93 11.23 6.54 8.60 10.37 5.68 2.77 23.69%
EPS -0.46 1.57 4.99 0.21 1.57 -0.16 -0.31 6.79%
DPS 0.53 0.89 0.74 1.12 0.00 0.00 0.28 11.21%
NAPS 0.266 0.2626 0.2531 0.1871 0.1837 0.1514 0.1451 10.62%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.55 0.91 0.98 2.61 1.50 0.735 0.68 -
P/RPS 1.97 2.88 5.58 5.68 2.66 2.28 4.52 -12.92%
P/EPS -42.05 20.60 7.30 233.34 17.50 -79.95 -40.83 0.49%
EY -2.38 4.85 13.69 0.43 5.71 -1.25 -2.45 -0.48%
DY 2.73 2.75 2.04 2.30 0.00 0.00 2.21 3.58%
P/NAPS 0.73 1.23 1.44 2.61 1.50 0.85 0.86 -2.69%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.565 0.88 0.955 2.36 1.77 0.745 0.66 -
P/RPS 2.02 2.78 5.43 5.13 3.14 2.31 4.38 -12.09%
P/EPS -43.19 19.92 7.12 210.99 20.65 -81.04 -39.63 1.44%
EY -2.32 5.02 14.05 0.47 4.84 -1.23 -2.52 -1.36%
DY 2.65 2.84 2.09 2.54 0.00 0.00 2.27 2.61%
P/NAPS 0.75 1.19 1.40 2.36 1.77 0.87 0.84 -1.87%

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