[PEB] YoY TTM Result on 30-Nov-2017 [#2]

Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 64.31%
YoY- -8.64%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
Revenue 0 0 87,454 112,809 49,283 43,772 43,968 -
PBT -945 -449 157,021 28,089 9,953 25,296 14,723 -
Tax 5 -363 -6,326 -8,017 -2,443 -3,326 -7,276 -
NP -940 -812 150,695 20,072 7,510 21,970 7,447 -
-
NP to SH -940 -812 150,695 20,072 7,510 21,970 7,447 -
-
Tax Rate - - 4.03% 28.54% 24.55% 13.15% 49.42% -
Total Cost 940 812 -63,241 92,737 41,773 21,802 36,521 -54.97%
-
Net Worth 71,198 71,890 72,581 197,123 0 175,116 151,947 -15.23%
Dividend
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
Div - - 134,793 - - - - -
Div Payout % - - 89.45% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
Net Worth 71,198 71,890 72,581 197,123 0 175,116 151,947 -15.23%
NOSH 69,125 69,125 69,125 69,059 67,751 67,456 66,035 1.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
NP Margin 0.00% 0.00% 172.31% 17.79% 15.24% 50.19% 16.94% -
ROE -1.32% -1.13% 207.62% 10.18% 0.00% 12.55% 4.90% -
Per Share
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
RPS 0.00 0.00 126.52 164.07 72.74 64.89 66.58 -
EPS -1.36 -1.17 218.00 29.19 11.08 32.57 11.28 -
DPS 0.00 0.00 195.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 2.867 0.00 2.596 2.301 -16.07%
Adjusted Per Share Value based on latest NOSH - 69,059
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
RPS 0.00 0.00 126.52 163.20 71.30 63.32 63.61 -
EPS -1.36 -1.17 218.00 29.04 10.86 31.78 10.77 -
DPS 0.00 0.00 195.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 2.8517 0.00 2.5333 2.1981 -15.23%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/11/17 30/06/17 30/11/16 30/11/15 -
Price 0.76 0.825 0.705 2.35 1.74 1.99 1.34 -
P/RPS 0.00 0.00 0.56 1.43 2.39 3.07 2.01 -
P/EPS -55.89 -70.23 0.32 8.05 15.70 6.11 11.88 -
EY -1.79 -1.42 309.22 12.42 6.37 16.37 8.42 -
DY 0.00 0.00 276.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.67 0.82 0.00 0.77 0.58 5.45%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/11/17 30/06/17 30/11/16 30/11/15 CAGR
Date 26/08/20 28/08/19 06/08/18 25/01/18 - 25/01/17 27/01/16 -
Price 0.75 0.825 0.81 2.43 0.00 1.97 1.21 -
P/RPS 0.00 0.00 0.64 1.48 0.00 3.04 1.82 -
P/EPS -55.15 -70.23 0.37 8.32 0.00 6.05 10.73 -
EY -1.81 -1.42 269.14 12.01 0.00 16.53 9.32 -
DY 0.00 0.00 240.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.77 0.85 0.00 0.76 0.53 7.23%

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