[QUALITY] YoY TTM Result on 31-Oct-2016 [#3]

Announcement Date
29-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -17.16%
YoY- 152.32%
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 129,093 123,562 111,618 171,506 164,109 162,246 175,396 -4.97%
PBT -6,311 -9,820 -11,201 9,097 -17,562 -6,778 -8,925 -5.60%
Tax -1,304 -428 -284 -693 872 -124 6,576 -
NP -7,615 -10,248 -11,485 8,404 -16,690 -6,902 -2,349 21.64%
-
NP to SH -7,437 -9,201 -10,968 8,719 -16,664 -6,763 -7,728 -0.63%
-
Tax Rate - - - 7.62% - - - -
Total Cost 136,708 133,810 123,103 163,102 180,799 169,148 177,745 -4.27%
-
Net Worth 101,433 113,605 120,560 130,994 122,299 139,108 146,064 -5.89%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 101,433 113,605 120,560 130,994 122,299 139,108 146,064 -5.89%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -5.90% -8.29% -10.29% 4.90% -10.17% -4.25% -1.34% -
ROE -7.33% -8.10% -9.10% 6.66% -13.63% -4.86% -5.29% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 222.72 213.18 192.57 295.89 283.13 279.92 302.61 -4.97%
EPS -12.83 -15.87 -18.92 15.04 -28.75 -11.67 -13.33 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.96 2.08 2.26 2.11 2.40 2.52 -5.89%
Adjusted Per Share Value based on latest NOSH - 57,962
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 222.72 213.18 192.57 295.89 283.13 279.92 302.61 -4.97%
EPS -12.83 -15.87 -18.92 15.04 -28.75 -11.67 -13.33 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.96 2.08 2.26 2.11 2.40 2.52 -5.89%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.80 0.785 1.03 1.21 1.51 1.30 1.60 -
P/RPS 0.36 0.37 0.53 0.41 0.53 0.46 0.53 -6.24%
P/EPS -6.23 -4.95 -5.44 8.04 -5.25 -11.14 -12.00 -10.34%
EY -16.04 -20.22 -18.37 12.43 -19.04 -8.98 -8.33 11.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.50 0.54 0.72 0.54 0.63 -5.10%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 20/12/19 27/12/18 28/12/17 29/12/16 30/12/15 29/12/14 26/12/13 -
Price 1.31 0.755 0.92 1.18 1.50 1.30 1.53 -
P/RPS 0.59 0.35 0.48 0.40 0.53 0.46 0.51 2.45%
P/EPS -10.21 -4.76 -4.86 7.84 -5.22 -11.14 -11.48 -1.93%
EY -9.79 -21.03 -20.57 12.75 -19.17 -8.98 -8.71 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.39 0.44 0.52 0.71 0.54 0.61 3.50%

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