[ANCOMNY] YoY TTM Result on 31-Aug-2015 [#1]

Announcement Date
28-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-Aug-2015 [#1]
Profit Trend
QoQ- -56.09%
YoY- -88.65%
View:
Show?
TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 2,062,861 1,762,892 1,469,848 1,533,839 1,788,166 2,007,079 1,879,037 1.56%
PBT 52,442 53,994 16,815 29,323 41,277 11,265 6,858 40.33%
Tax -20,871 -22,679 -14,419 -25,864 -17,709 -18,772 -11,126 11.04%
NP 31,571 31,315 2,396 3,459 23,568 -7,507 -4,268 -
-
NP to SH 23,490 17,576 -5,577 951 8,377 -14,243 -12,031 -
-
Tax Rate 39.80% 42.00% 85.75% 88.20% 42.90% 166.64% 162.23% -
Total Cost 2,031,290 1,731,577 1,467,452 1,530,380 1,764,598 2,014,586 1,883,305 1.26%
-
Net Worth 318,461 303,399 283,287 292,769 277,069 274,026 294,173 1.33%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - 2,159 - - -
Div Payout % - - - - 25.78% - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 318,461 303,399 283,287 292,769 277,069 274,026 294,173 1.33%
NOSH 218,956 218,956 216,250 218,484 214,782 215,769 216,304 0.20%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 1.53% 1.78% 0.16% 0.23% 1.32% -0.37% -0.23% -
ROE 7.38% 5.79% -1.97% 0.32% 3.02% -5.20% -4.09% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 958.68 819.28 679.70 702.03 832.55 930.20 868.70 1.65%
EPS 10.92 8.17 -2.58 0.44 3.90 -6.60 -5.56 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.48 1.41 1.31 1.34 1.29 1.27 1.36 1.41%
Adjusted Per Share Value based on latest NOSH - 218,484
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 203.83 174.19 145.23 151.56 176.69 198.32 185.67 1.56%
EPS 2.32 1.74 -0.55 0.09 0.83 -1.41 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.3147 0.2998 0.2799 0.2893 0.2738 0.2708 0.2907 1.33%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.655 0.645 0.33 0.35 0.585 0.31 0.38 -
P/RPS 0.07 0.08 0.05 0.05 0.07 0.03 0.04 9.77%
P/EPS 6.00 7.90 -12.80 80.41 15.00 -4.70 -6.83 -
EY 16.67 12.66 -7.82 1.24 6.67 -21.29 -14.64 -
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.44 0.46 0.25 0.26 0.45 0.24 0.28 7.82%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 -
Price 0.61 0.68 0.38 0.395 0.465 0.355 0.44 -
P/RPS 0.06 0.08 0.06 0.06 0.06 0.04 0.05 3.08%
P/EPS 5.59 8.33 -14.73 90.75 11.92 -5.38 -7.91 -
EY 17.90 12.01 -6.79 1.10 8.39 -18.59 -12.64 -
DY 0.00 0.00 0.00 0.00 2.15 0.00 0.00 -
P/NAPS 0.41 0.48 0.29 0.29 0.36 0.28 0.32 4.21%

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