[QUALITY] YoY TTM Result on 30-Apr-2014 [#1]

Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -12.64%
YoY- -138.82%
View:
Show?
TTM Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 133,107 173,403 176,866 154,437 234,626 233,007 177,588 -4.68%
PBT -9,197 6,812 -8,205 -11,196 -5,432 5,943 12,048 -
Tax -294 -1,491 1,542 31 6,336 -2,351 -1,667 -25.09%
NP -9,491 5,321 -6,663 -11,165 904 3,592 10,381 -
-
NP to SH -9,123 5,461 -6,553 -11,093 -4,645 3,556 10,333 -
-
Tax Rate - 21.89% - - - 39.56% 13.84% -
Total Cost 142,598 168,082 183,529 165,602 233,722 229,415 167,207 -2.61%
-
Net Worth 128,096 136,210 130,414 137,949 148,962 152,935 152,014 -2.81%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 128,096 136,210 130,414 137,949 148,962 152,935 152,014 -2.81%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,800 0.04%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -7.13% 3.07% -3.77% -7.23% 0.39% 1.54% 5.85% -
ROE -7.12% 4.01% -5.02% -8.04% -3.12% 2.33% 6.80% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 229.65 299.17 305.14 266.45 404.79 402.22 307.25 -4.73%
EPS -15.74 9.42 -11.31 -19.14 -8.01 6.14 17.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.35 2.25 2.38 2.57 2.64 2.63 -2.85%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 229.65 299.17 305.14 266.45 404.79 402.00 306.39 -4.68%
EPS -15.74 9.42 -11.31 -19.14 -8.01 6.14 17.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.35 2.25 2.38 2.57 2.6385 2.6226 -2.81%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.20 1.50 1.60 1.65 1.28 1.24 1.25 -
P/RPS 0.52 0.50 0.52 0.62 0.32 0.31 0.41 4.03%
P/EPS -7.62 15.92 -14.15 -8.62 -15.97 20.20 6.99 -
EY -13.12 6.28 -7.07 -11.60 -6.26 4.95 14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.71 0.69 0.50 0.47 0.48 1.98%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 29/06/17 29/06/16 30/06/15 27/06/14 27/06/13 28/06/12 29/06/11 -
Price 1.16 1.48 1.51 1.80 1.59 1.23 1.25 -
P/RPS 0.51 0.49 0.49 0.68 0.39 0.31 0.41 3.70%
P/EPS -7.37 15.71 -13.36 -9.41 -19.84 20.04 6.99 -
EY -13.57 6.37 -7.49 -10.63 -5.04 4.99 14.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.67 0.76 0.62 0.47 0.48 1.34%

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