[SIGN] YoY Quarter Result on 30-Sep-2015 [#1]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 262.1%
YoY- -26.66%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 40,745 52,256 42,806 44,876 59,349 27,020 20,742 11.90%
PBT 2,064 2,745 4,560 6,850 9,286 2,897 789 17.37%
Tax -711 -1,034 -1,080 -1,818 -2,321 -724 -197 23.83%
NP 1,353 1,711 3,480 5,032 6,965 2,173 592 14.76%
-
NP to SH 1,296 1,828 3,338 4,892 6,670 2,029 621 13.03%
-
Tax Rate 34.45% 37.67% 23.68% 26.54% 24.99% 24.99% 24.97% -
Total Cost 39,392 50,545 39,326 39,844 52,384 24,847 20,150 11.81%
-
Net Worth 174,164 174,113 165,022 146,760 127,444 105,030 105,570 8.69%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 174,164 174,113 165,022 146,760 127,444 105,030 105,570 8.69%
NOSH 240,304 240,304 240,304 119,317 119,107 119,352 124,200 11.62%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.32% 3.27% 8.13% 11.21% 11.74% 8.04% 2.85% -
ROE 0.74% 1.05% 2.02% 3.33% 5.23% 1.93% 0.59% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 18.01 22.81 18.16 37.61 49.83 22.64 16.70 1.26%
EPS 0.60 0.80 1.40 4.10 5.60 1.70 0.50 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 0.70 1.23 1.07 0.88 0.85 -1.63%
Adjusted Per Share Value based on latest NOSH - 119,317
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 6.31 8.10 6.63 6.95 9.19 4.19 3.21 11.91%
EPS 0.20 0.28 0.52 0.76 1.03 0.31 0.10 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2698 0.2697 0.2557 0.2274 0.1974 0.1627 0.1635 8.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.48 0.86 0.92 2.40 1.90 0.89 0.64 -
P/RPS 2.66 3.77 5.07 6.38 3.81 3.93 3.83 -5.89%
P/EPS 83.77 107.78 64.98 58.54 33.93 52.35 128.00 -6.81%
EY 1.19 0.93 1.54 1.71 2.95 1.91 0.78 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.13 1.31 1.95 1.78 1.01 0.75 -3.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 20/11/17 21/11/16 23/11/15 24/11/14 28/11/13 29/11/12 -
Price 0.405 0.865 0.825 2.58 1.74 1.31 0.75 -
P/RPS 2.25 3.79 4.54 6.86 3.49 5.79 4.49 -10.87%
P/EPS 70.68 108.41 58.27 62.93 31.07 77.06 150.00 -11.78%
EY 1.41 0.92 1.72 1.59 3.22 1.30 0.67 13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.14 1.18 2.10 1.63 1.49 0.88 -8.09%

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