[QUALITY] YoY Quarter Result on 31-Jan-2016 [#4]

Announcement Date
30-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jan-2016 [#4]
Profit Trend
QoQ- 852.44%
YoY- 326.86%
View:
Show?
Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 28,218 27,083 42,170 72,636 51,102 39,159 62,398 -12.38%
PBT -6,299 -5,611 -1,667 15,941 -8,650 -5,485 -4,645 5.20%
Tax -432 -2 -203 -628 1,809 79 1,358 -
NP -6,731 -5,613 -1,870 15,313 -6,841 -5,406 -3,287 12.68%
-
NP to SH -6,507 -5,477 -1,466 15,440 -6,806 -5,362 -3,242 12.30%
-
Tax Rate - - - 3.94% - - - -
Total Cost 34,949 32,696 44,040 57,323 57,943 44,565 65,685 -9.97%
-
Net Worth 106,070 115,344 128,675 137,369 132,732 140,847 150,790 -5.69%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 106,070 115,344 128,675 137,369 132,732 140,847 150,790 -5.69%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -23.85% -20.73% -4.43% 21.08% -13.39% -13.81% -5.27% -
ROE -6.13% -4.75% -1.14% 11.24% -5.13% -3.81% -2.15% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 48.68 46.73 72.75 125.32 88.16 67.56 107.59 -12.37%
EPS -11.23 -9.45 -2.53 26.64 -11.74 -9.25 -5.59 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.99 2.22 2.37 2.29 2.43 2.60 -5.68%
Adjusted Per Share Value based on latest NOSH - 57,962
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 48.68 46.73 72.75 125.32 88.16 67.56 107.59 -12.37%
EPS -11.23 -9.45 -2.53 26.64 -11.74 -9.25 -5.59 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.99 2.22 2.37 2.29 2.43 2.60 -5.68%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.83 0.97 1.20 1.52 1.40 1.45 1.36 -
P/RPS 1.70 2.08 1.65 1.21 1.59 2.15 1.26 5.11%
P/EPS -7.39 -10.27 -47.45 5.71 -11.92 -15.67 -24.31 -17.99%
EY -13.53 -9.74 -2.11 17.53 -8.39 -6.38 -4.11 21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.54 0.64 0.61 0.60 0.52 -2.37%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/03/19 28/03/18 30/03/17 30/03/16 31/03/15 28/03/14 27/03/13 -
Price 0.815 0.87 1.29 1.52 1.50 1.70 1.42 -
P/RPS 1.67 1.86 1.77 1.21 1.70 2.52 1.32 3.99%
P/EPS -7.26 -9.21 -51.00 5.71 -12.77 -18.38 -25.39 -18.82%
EY -13.77 -10.86 -1.96 17.53 -7.83 -5.44 -3.94 23.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.58 0.64 0.66 0.70 0.55 -3.28%

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