[SIGN] YoY TTM Result on 31-Mar-2016 [#3]

Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -33.15%
YoY- -60.14%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 181,120 234,403 174,944 210,061 284,879 148,521 102,009 10.03%
PBT 3,090 24,388 55,267 23,443 57,445 13,675 6,490 -11.62%
Tax -2,163 -4,090 -9,789 -6,282 -14,008 -4,858 -2,641 -3.27%
NP 927 20,298 45,478 17,161 43,437 8,817 3,849 -21.11%
-
NP to SH -851 19,595 42,432 16,903 42,405 8,017 3,650 -
-
Tax Rate 70.00% 16.77% 17.71% 26.80% 24.39% 35.52% 40.69% -
Total Cost 180,193 214,105 129,466 192,900 241,442 139,704 98,160 10.64%
-
Net Worth 171,142 176,351 159,740 119,309 153,062 110,731 96,653 9.98%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,434 5,727 4,805 7,246 4,783 - 1,778 11.58%
Div Payout % 0.00% 29.23% 11.32% 42.87% 11.28% - 48.73% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 171,142 176,351 159,740 119,309 153,062 110,731 96,653 9.98%
NOSH 240,304 240,304 231,508 119,309 119,580 117,799 109,833 13.93%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.51% 8.66% 26.00% 8.17% 15.25% 5.94% 3.77% -
ROE -0.50% 11.11% 26.56% 14.17% 27.70% 7.24% 3.78% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 80.43 102.35 75.57 176.06 238.23 126.08 92.88 -2.36%
EPS -0.38 8.56 18.33 14.17 35.46 6.81 3.32 -
DPS 1.50 2.50 2.08 6.00 4.00 0.00 1.62 -1.27%
NAPS 0.76 0.77 0.69 1.00 1.28 0.94 0.88 -2.41%
Adjusted Per Share Value based on latest NOSH - 119,309
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.79 37.26 27.81 33.39 45.28 23.61 16.21 10.04%
EPS -0.14 3.11 6.74 2.69 6.74 1.27 0.58 -
DPS 0.55 0.91 0.76 1.15 0.76 0.00 0.28 11.90%
NAPS 0.272 0.2803 0.2539 0.1896 0.2433 0.176 0.1536 9.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.49 0.58 0.975 2.16 2.27 1.35 0.71 -
P/RPS 0.61 0.57 1.29 1.23 0.95 1.07 0.76 -3.59%
P/EPS -129.66 6.78 5.32 15.25 6.40 19.84 21.36 -
EY -0.77 14.75 18.80 6.56 15.62 5.04 4.68 -
DY 3.06 4.31 2.13 2.78 1.76 0.00 2.28 5.02%
P/NAPS 0.64 0.75 1.41 2.16 1.77 1.44 0.81 -3.84%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 28/05/18 29/05/17 16/05/16 25/03/16 26/05/14 29/05/13 -
Price 0.49 0.55 0.995 1.05 2.11 1.40 0.80 -
P/RPS 0.61 0.54 1.32 0.60 0.89 1.11 0.86 -5.56%
P/EPS -129.66 6.43 5.43 7.41 5.95 20.57 24.07 -
EY -0.77 15.56 18.42 13.49 16.81 4.86 4.15 -
DY 3.06 4.55 2.09 5.71 1.90 0.00 2.02 7.16%
P/NAPS 0.64 0.71 1.44 1.05 1.65 1.49 0.91 -5.69%

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