[SIGN] YoY Quarter Result on 30-Sep-2017 [#1]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -81.93%
YoY- -45.24%
Quarter Report
View:
Show?
Quarter Result
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 61,471 24,391 40,745 52,256 42,806 44,876 59,349 0.46%
PBT 6,073 -623 2,064 2,745 4,560 6,850 9,286 -5.50%
Tax -1,301 -327 -711 -1,034 -1,080 -1,818 -2,321 -7.42%
NP 4,772 -950 1,353 1,711 3,480 5,032 6,965 -4.91%
-
NP to SH 3,624 -1,201 1,296 1,828 3,338 4,892 6,670 -7.80%
-
Tax Rate 21.42% - 34.45% 37.67% 23.68% 26.54% 24.99% -
Total Cost 56,699 25,341 39,392 50,545 39,326 39,844 52,384 1.06%
-
Net Worth 204,240 168,141 174,164 174,113 165,022 146,760 127,444 6.48%
Dividend
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 204,240 168,141 174,164 174,113 165,022 146,760 127,444 6.48%
NOSH 295,248 240,304 240,304 240,304 240,304 119,317 119,107 12.85%
Ratio Analysis
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.76% -3.89% 3.32% 3.27% 8.13% 11.21% 11.74% -
ROE 1.77% -0.71% 0.74% 1.05% 2.02% 3.33% 5.23% -
Per Share
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.27 10.88 18.01 22.81 18.16 37.61 49.83 -10.17%
EPS 1.30 -0.50 0.60 0.80 1.40 4.10 5.60 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.77 0.76 0.70 1.23 1.07 -4.79%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 9.52 3.78 6.31 8.10 6.63 6.95 9.19 0.47%
EPS 0.56 -0.19 0.20 0.28 0.52 0.76 1.03 -7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.2605 0.2698 0.2697 0.2557 0.2274 0.1974 6.48%
Price Multiplier on Financial Quarter End Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.62 0.49 0.48 0.86 0.92 2.40 1.90 -
P/RPS 7.27 4.50 2.66 3.77 5.07 6.38 3.81 8.99%
P/EPS 123.38 -91.47 83.77 107.78 64.98 58.54 33.93 18.77%
EY 0.81 -1.09 1.19 0.93 1.54 1.71 2.95 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.65 0.62 1.13 1.31 1.95 1.78 2.80%
Price Multiplier on Announcement Date
31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 24/11/14 -
Price 1.35 0.47 0.405 0.865 0.825 2.58 1.74 -
P/RPS 6.06 4.32 2.25 3.79 4.54 6.86 3.49 7.63%
P/EPS 102.81 -87.73 70.68 108.41 58.27 62.93 31.07 17.28%
EY 0.97 -1.14 1.41 0.92 1.72 1.59 3.22 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.63 0.53 1.14 1.18 2.10 1.63 1.48%

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