[SIGN] YoY Quarter Result on 31-Mar-2015 [#3]

Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.98%
YoY- 224.84%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 54,195 49,250 54,693 87,547 41,916 31,989 28,259 11.45%
PBT 5,475 5,488 6,769 18,620 5,620 5,432 5,969 -1.42%
Tax -1,641 -1,402 -1,625 -4,652 -1,305 -1,358 -1,713 -0.71%
NP 3,834 4,086 5,144 13,968 4,315 4,074 4,256 -1.72%
-
NP to SH 3,659 3,495 5,011 13,393 4,123 3,954 3,802 -0.63%
-
Tax Rate 29.97% 25.55% 24.01% 24.98% 23.22% 25.00% 28.70% -
Total Cost 50,361 45,164 49,549 73,579 37,601 27,915 24,003 13.13%
-
Net Worth 176,351 159,740 149,136 153,062 110,731 96,653 96,238 10.61%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 4,783 - - - -
Div Payout % - - - 35.71% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 176,351 159,740 149,136 153,062 110,731 96,653 96,238 10.61%
NOSH 240,304 240,304 119,309 119,580 117,799 109,833 118,812 12.45%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.07% 8.30% 9.41% 15.95% 10.29% 12.74% 15.06% -
ROE 2.07% 2.19% 3.36% 8.75% 3.72% 4.09% 3.95% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.66 21.27 45.84 73.21 35.58 29.13 23.78 -0.08%
EPS 1.60 1.50 4.20 11.20 3.50 3.60 3.20 -10.90%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.77 0.69 1.25 1.28 0.94 0.88 0.81 -0.84%
Adjusted Per Share Value based on latest NOSH - 119,580
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.40 7.63 8.47 13.56 6.49 4.96 4.38 11.45%
EPS 0.57 0.54 0.78 2.07 0.64 0.61 0.59 -0.57%
DPS 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
NAPS 0.2732 0.2475 0.231 0.2371 0.1715 0.1497 0.1491 10.61%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.58 0.975 2.16 2.27 1.35 0.71 0.69 -
P/RPS 2.45 4.58 4.71 3.10 3.79 2.44 2.90 -2.77%
P/EPS 36.30 64.58 51.43 20.27 38.57 19.72 21.56 9.06%
EY 2.75 1.55 1.94 4.93 2.59 5.07 4.64 -8.34%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.75 1.41 1.73 1.77 1.44 0.81 0.85 -2.06%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 16/05/16 25/03/16 26/05/14 29/05/13 29/05/12 -
Price 0.55 0.995 1.05 2.11 1.40 0.80 0.67 -
P/RPS 2.32 4.68 2.29 2.88 3.93 2.75 2.82 -3.19%
P/EPS 34.43 65.91 25.00 18.84 40.00 22.22 20.94 8.63%
EY 2.90 1.52 4.00 5.31 2.50 4.50 4.78 -7.98%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.71 1.44 0.84 1.65 1.49 0.91 0.83 -2.56%

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