[D&O] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -0.77%
YoY- 151.99%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 451,859 427,528 400,880 430,149 231,689 180,664 142,838 21.13%
PBT 35,332 20,753 10,988 6,767 -570 -5,141 -96,591 -
Tax -9,882 -1,811 -859 -1,379 -521 -893 3,990 -
NP 25,450 18,942 10,129 5,388 -1,091 -6,034 -92,601 -
-
NP to SH 15,153 10,665 5,351 2,066 -3,974 -6,133 -59,899 -
-
Tax Rate 27.97% 8.73% 7.82% 20.38% - - - -
Total Cost 426,409 408,586 390,751 424,761 232,780 186,698 235,439 10.39%
-
Net Worth 204,415 186,788 145,127 0 125,631 129,104 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,986 - - - - - - -
Div Payout % 32.90% - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 204,415 186,788 145,127 0 125,631 129,104 0 -
NOSH 1,003,513 993,030 979,268 953,333 1,006,666 958,461 1,340,000 -4.70%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.63% 4.43% 2.53% 1.25% -0.47% -3.34% -64.83% -
ROE 7.41% 5.71% 3.69% 0.00% -3.16% -4.75% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 45.03 43.05 40.94 45.12 23.02 18.85 10.66 27.11%
EPS 1.51 1.07 0.55 0.22 -0.39 -0.64 -4.47 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.1881 0.1482 0.00 0.1248 0.1347 0.00 -
Adjusted Per Share Value based on latest NOSH - 953,333
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.46 34.49 32.34 34.70 18.69 14.58 11.52 21.14%
EPS 1.22 0.86 0.43 0.17 -0.32 -0.49 -4.83 -
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1507 0.1171 0.00 0.1014 0.1042 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.625 0.265 0.265 0.36 0.175 0.14 0.21 -
P/RPS 1.39 0.62 0.65 0.80 0.76 0.74 1.97 -5.64%
P/EPS 41.39 24.67 48.50 166.12 -44.33 -21.88 -4.70 -
EY 2.42 4.05 2.06 0.60 -2.26 -4.57 -21.29 -
DY 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 1.41 1.79 0.00 1.40 1.04 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 29/08/16 19/08/15 27/08/14 29/08/13 30/08/12 24/08/11 -
Price 0.605 0.35 0.26 0.34 0.34 0.14 0.19 -
P/RPS 1.34 0.81 0.64 0.75 1.48 0.74 1.78 -4.61%
P/EPS 40.07 32.59 47.58 156.89 -86.13 -21.88 -4.25 -
EY 2.50 3.07 2.10 0.64 -1.16 -4.57 -23.53 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.86 1.75 0.00 2.72 1.04 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