[ECM] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -33.45%
YoY- -93.96%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
Revenue 12,290 20,179 19,331 18,147 14,459 44,440 59,948 -20.46%
PBT -16,391 32,973 6,078 1,724 6,692 30,034 -39,995 -12.09%
Tax -126 -716 -803 -1,348 -468 -2,394 -3,241 -37.45%
NP -16,517 32,257 5,275 376 6,224 27,640 -43,236 -12.98%
-
NP to SH -16,517 32,257 5,275 376 6,224 27,640 -43,236 -12.98%
-
Tax Rate - 2.17% 13.21% 78.19% 6.99% 7.97% - -
Total Cost 28,807 -12,078 14,056 17,771 8,235 16,800 103,184 -16.83%
-
Net Worth 187,171 206,368 165,315 146,162 0 455,812 380,081 -9.72%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
Div - - 588 - - - - -
Div Payout % - - 11.15% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
Net Worth 187,171 206,368 165,315 146,162 0 455,812 380,081 -9.72%
NOSH 479,925 479,925 446,798 286,592 286,592 268,125 267,663 8.80%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
NP Margin -134.39% 159.85% 27.29% 2.07% 43.05% 62.20% -72.12% -
ROE -8.82% 15.63% 3.19% 0.26% 0.00% 6.06% -11.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
RPS 2.56 4.20 4.33 6.33 5.05 16.57 22.40 -26.90%
EPS -3.44 6.72 1.18 0.13 2.17 10.31 -16.15 -20.02%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.43 0.37 0.51 0.00 1.70 1.42 -17.03%
Adjusted Per Share Value based on latest NOSH - 286,592
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
RPS 2.48 4.07 3.90 3.66 2.92 8.97 12.10 -20.46%
EPS -3.33 6.51 1.07 0.08 1.26 5.58 -8.73 -13.00%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.3779 0.4167 0.3338 0.2951 0.00 0.9203 0.7674 -9.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/10/14 31/10/13 -
Price 0.225 0.255 0.31 0.53 0.39 1.01 1.05 -
P/RPS 8.79 6.06 7.17 8.37 7.73 6.09 4.69 9.50%
P/EPS -6.54 3.79 26.26 403.97 17.96 9.80 -6.50 0.08%
EY -15.30 26.36 3.81 0.25 5.57 10.21 -15.38 -0.07%
DY 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.84 1.04 0.00 0.59 0.74 -3.45%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/10/14 31/10/13 CAGR
Date 25/11/20 26/11/19 22/11/18 22/11/17 - 16/12/14 22/11/13 -
Price 0.24 0.24 0.32 0.46 0.00 0.90 1.05 -
P/RPS 9.37 5.71 7.40 7.26 0.00 5.43 4.69 10.51%
P/EPS -6.97 3.57 27.10 350.62 0.00 8.73 -6.50 1.01%
EY -14.34 28.01 3.69 0.29 0.00 11.45 -15.38 -1.00%
DY 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.86 0.90 0.00 0.53 0.74 -2.52%

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