[AT] YoY TTM Result on 30-Sep-2017 [#2]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -31.71%
YoY- 39.11%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
Revenue 24,609 16,834 22,864 17,592 7,904 16,512 18,566 5.69%
PBT -14,645 -13,012 -6,213 -4,138 -6,324 -7,614 -3,524 32.31%
Tax 1 1,774 -29 2 0 163 1,164 -75.03%
NP -14,644 -11,238 -6,242 -4,136 -6,324 -7,451 -2,360 43.15%
-
NP to SH -14,644 -10,980 -5,917 -3,817 -6,269 -7,414 -2,387 42.83%
-
Tax Rate - - - - - - - -
Total Cost 39,253 28,072 29,106 21,728 14,228 23,963 20,926 13.16%
-
Net Worth 116,916 56,664 74,847 183,656 0 39,989 45,803 20.22%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
Net Worth 116,916 56,664 74,847 183,656 0 39,989 45,803 20.22%
NOSH 2,266,568 464,083 464,083 412,844 434,666 434,666 411,904 39.81%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
NP Margin -59.51% -66.76% -27.30% -23.51% -80.01% -45.12% -12.71% -
ROE -12.53% -19.38% -7.91% -2.08% 0.00% -18.54% -5.21% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
RPS 1.22 3.63 4.94 1.79 1.82 3.80 4.51 -22.66%
EPS -0.73 -2.37 -1.28 -0.39 -1.44 -1.71 -0.58 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.1221 0.1616 0.1866 0.00 0.092 0.1112 -11.97%
Adjusted Per Share Value based on latest NOSH - 412,844
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
RPS 10.88 7.44 10.11 7.78 3.49 7.30 8.21 5.69%
EPS -6.47 -4.85 -2.62 -1.69 -2.77 -3.28 -1.06 42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5169 0.2505 0.3309 0.8119 0.00 0.1768 0.2025 20.22%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/08/16 28/08/15 -
Price 0.07 0.05 0.06 0.125 0.065 0.045 0.08 -
P/RPS 5.72 1.38 1.22 6.99 3.57 1.18 1.77 25.92%
P/EPS -9.62 -2.11 -4.70 -32.23 -4.51 -2.64 -13.80 -6.84%
EY -10.40 -47.32 -21.29 -3.10 -22.19 -37.90 -7.24 7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.41 0.37 0.67 0.00 0.49 0.72 10.56%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/08/16 31/08/15 CAGR
Date 30/11/20 27/11/19 29/11/18 29/11/17 - 27/10/16 - -
Price 0.20 0.07 0.055 0.105 0.00 0.04 0.00 -
P/RPS 16.35 1.93 1.11 5.87 0.00 1.05 0.00 -
P/EPS -27.48 -2.96 -4.31 -27.07 0.00 -2.35 0.00 -
EY -3.64 -33.80 -23.23 -3.69 0.00 -42.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.57 0.34 0.56 0.00 0.43 0.00 -

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