[SALUTE] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -20.98%
YoY- -20.44%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 160,990 138,972 261,474 247,091 241,827 -9.66%
PBT -10,599 -935 15,097 25,333 32,899 -
Tax 2,539 385 -3,735 -5,979 -8,574 -
NP -8,060 -550 11,362 19,354 24,325 -
-
NP to SH -8,060 -550 11,362 19,354 24,325 -
-
Tax Rate - - 24.74% 23.60% 26.06% -
Total Cost 169,050 139,522 250,112 227,737 217,502 -6.10%
-
Net Worth 141,252 156,771 167,072 165,016 127,740 2.54%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,929 9,301 9,312 9,312 5,783 4.62%
Div Payout % 0.00% 0.00% 81.96% 48.11% 23.78% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 141,252 156,771 167,072 165,016 127,740 2.54%
NOSH 388,000 388,000 388,000 388,000 319,830 4.94%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -5.01% -0.40% 4.35% 7.83% 10.06% -
ROE -5.71% -0.35% 6.80% 11.73% 19.04% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 41.82 35.89 67.39 63.68 75.61 -13.75%
EPS -2.09 -0.14 2.93 4.99 7.61 -
DPS 1.80 2.40 2.40 2.40 1.81 -0.13%
NAPS 0.3669 0.4049 0.4306 0.4253 0.3994 -2.09%
Adjusted Per Share Value based on latest NOSH - 388,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 37.75 32.58 61.31 57.93 56.70 -9.66%
EPS -1.89 -0.13 2.66 4.54 5.70 -
DPS 1.62 2.18 2.18 2.18 1.36 4.46%
NAPS 0.3312 0.3676 0.3917 0.3869 0.2995 2.54%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.485 0.30 0.58 1.55 1.02 -
P/RPS 1.16 0.84 0.86 2.43 1.35 -3.71%
P/EPS -23.17 -211.19 19.81 31.07 13.41 -
EY -4.32 -0.47 5.05 3.22 7.46 -
DY 3.71 8.00 4.14 1.55 1.77 20.30%
P/NAPS 1.32 0.74 1.35 3.64 2.55 -15.16%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/20 20/08/19 28/08/18 22/08/17 - -
Price 0.50 0.50 0.625 1.42 0.00 -
P/RPS 1.20 1.39 0.93 2.23 0.00 -
P/EPS -23.88 -351.99 21.34 28.47 0.00 -
EY -4.19 -0.28 4.69 3.51 0.00 -
DY 3.60 4.80 3.84 1.69 0.00 -
P/NAPS 1.36 1.23 1.45 3.34 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