[UTUSAN] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -6.19%
YoY- -117.1%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 268,816 219,898 234,808 271,202 310,199 345,858 363,423 -4.89%
PBT 14,819 -59,265 -23,987 -86,240 -45,365 -14,573 16,924 -2.18%
Tax 2,920 -1,097 -3,422 -985 5,188 -934 915 21.32%
NP 17,739 -60,362 -27,409 -87,225 -40,177 -15,507 17,839 -0.09%
-
NP to SH 17,739 -60,362 -27,409 -87,225 -40,177 -15,507 17,839 -0.09%
-
Tax Rate -19.70% - - - - - -5.41% -
Total Cost 251,077 280,260 262,217 358,427 350,376 361,365 345,584 -5.18%
-
Net Worth 87,258 69,983 130,112 157,685 243,614 288,794 304,518 -18.79%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 87,258 69,983 130,112 157,685 243,614 288,794 304,518 -18.79%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.60% -27.45% -11.67% -32.16% -12.95% -4.48% 4.91% -
ROE 20.33% -86.25% -21.07% -55.32% -16.49% -5.37% 5.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 242.76 198.58 212.05 244.91 280.13 312.33 328.19 -4.89%
EPS 16.02 -54.51 -24.75 -78.77 -36.28 -14.00 16.11 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.632 1.175 1.424 2.20 2.608 2.75 -18.79%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 242.76 198.58 212.05 244.91 280.13 312.33 328.19 -4.89%
EPS 16.02 -54.51 -24.75 -78.77 -36.28 -14.00 16.11 -0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.788 0.632 1.175 1.424 2.20 2.608 2.75 -18.79%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.295 0.455 0.47 0.63 0.79 0.64 0.73 -
P/RPS 0.12 0.23 0.22 0.26 0.28 0.20 0.22 -9.60%
P/EPS 1.84 -0.83 -1.90 -0.80 -2.18 -4.57 4.53 -13.93%
EY 54.30 -119.80 -52.66 -125.03 -45.93 -21.88 22.07 16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 0.40 0.44 0.36 0.25 0.27 5.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 14/08/17 23/08/16 26/08/15 28/08/14 26/08/13 29/08/12 -
Price 0.16 0.42 0.50 0.56 0.72 0.625 0.78 -
P/RPS 0.07 0.21 0.24 0.23 0.26 0.20 0.24 -18.55%
P/EPS 1.00 -0.77 -2.02 -0.71 -1.98 -4.46 4.84 -23.10%
EY 100.12 -129.79 -49.50 -140.66 -50.39 -22.41 20.65 30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.66 0.43 0.39 0.33 0.24 0.28 -5.45%

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