[FOCUS] YoY TTM Result on 31-Dec-2014 [#4]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -5.16%
YoY- -33.02%
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 31,652 15,534 8,045 12,210 8,747 6,796 6,293 30.86%
PBT 5,388 -17,028 -13,407 -6,591 -4,801 -4,594 -3,327 -
Tax -471 -74 -201 -7 -215 -25 0 -
NP 4,917 -17,102 -13,608 -6,598 -5,016 -4,619 -3,327 -
-
NP to SH 3,481 -16,723 -13,608 -6,482 -4,873 -4,619 -3,327 -
-
Tax Rate 8.74% - - - - - - -
Total Cost 26,735 32,636 21,653 18,808 13,763 11,415 9,620 18.55%
-
Net Worth 30,553 26,887 38,872 27,905 19,043 21,887 15,277 12.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 30,553 26,887 38,872 27,905 19,043 21,887 15,277 12.23%
NOSH 782,058 777,089 704,218 399,218 328,906 317,209 198,157 25.68%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.53% -110.09% -169.15% -54.04% -57.35% -67.97% -52.87% -
ROE 11.39% -62.20% -35.01% -23.23% -25.59% -21.10% -21.78% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.06 2.00 1.14 3.06 2.66 2.14 3.18 4.15%
EPS 0.45 -2.15 -1.93 -1.62 -1.48 -1.46 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0346 0.0552 0.0699 0.0579 0.069 0.0771 -10.65%
Adjusted Per Share Value based on latest NOSH - 399,218
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.50 0.24 0.13 0.19 0.14 0.11 0.10 30.73%
EPS 0.05 -0.26 -0.21 -0.10 -0.08 -0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0048 0.0042 0.0061 0.0044 0.003 0.0034 0.0024 12.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.43 0.09 0.09 0.075 0.085 0.09 0.09 -
P/RPS 10.59 4.50 7.88 2.45 3.20 4.20 2.83 24.57%
P/EPS 96.28 -4.18 -4.66 -4.62 -5.74 -6.18 -5.36 -
EY 1.04 -23.91 -21.47 -21.65 -17.43 -16.18 -18.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.97 2.60 1.63 1.07 1.47 1.30 1.17 45.16%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/15 26/02/14 28/02/13 - -
Price 0.37 0.085 0.08 0.08 0.085 0.075 0.00 -
P/RPS 9.11 4.25 7.00 2.62 3.20 3.50 0.00 -
P/EPS 82.85 -3.95 -4.14 -4.93 -5.74 -5.15 0.00 -
EY 1.21 -25.32 -24.15 -20.30 -17.43 -19.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.44 2.46 1.45 1.14 1.47 1.09 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