[SCN] QoQ Annualized Quarter Result on 30-Sep-2016

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
30-Sep-2016
Profit Trend
QoQ- -148.05%
YoY- 81.07%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Revenue 3,364 8,010 10,864 6,729 8,297 10,156 8,678 -58.15%
PBT -1,488 -2,540 -3,988 -1,636 -722 1,876 -498 173.56%
Tax 0 71 106 71 0 0 0 -
NP -1,488 -2,469 -3,882 -1,565 -722 1,876 -498 173.56%
-
NP to SH -1,488 -2,469 -3,882 -1,565 -722 1,876 -498 173.56%
-
Tax Rate - - - - - 0.00% - -
Total Cost 4,852 10,479 14,746 8,294 9,019 8,280 9,176 -44.33%
-
Net Worth -868,000 -8,320 -846,617 7,423 -640,362 0 -632,875 33.70%
Dividend
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Net Worth -868,000 -8,320 -846,617 7,423 -640,362 0 -632,875 33.70%
NOSH 200,000 200,000 200,620 200,641 200,740 203,913 207,500 -3.32%
Ratio Analysis
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
NP Margin -44.23% -30.82% -35.73% -23.26% -8.71% 18.47% -5.74% -
ROE 0.00% 0.00% 0.00% -21.08% 0.00% 0.00% 0.00% -
Per Share
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 1.68 4.01 5.42 3.35 4.13 4.98 4.18 -56.74%
EPS -0.76 -1.23 -1.94 -0.78 -0.36 0.92 -0.24 188.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.34 -0.0416 -4.22 0.037 -3.19 0.00 -3.05 38.30%
Adjusted Per Share Value based on latest NOSH - 200,392
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 1.68 4.01 5.43 3.36 4.15 5.08 4.34 -58.21%
EPS -0.76 -1.23 -1.94 -0.78 -0.36 0.94 -0.25 177.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.34 -0.0416 -4.2331 0.0371 -3.2018 0.00 -3.1644 33.70%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 -
Price 0.01 0.01 0.01 0.01 0.045 0.045 0.05 -
P/RPS 0.59 0.25 0.18 0.30 1.09 0.90 1.20 -47.93%
P/EPS -1.34 -0.81 -0.52 -1.28 -12.50 4.89 -20.83 -91.97%
EY -74.40 -123.45 -193.50 -78.00 -8.00 20.44 -4.80 1142.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 31/03/17 30/12/16 30/11/16 29/08/16 31/05/16 - 29/02/16 -
Price 0.01 0.01 0.01 0.01 0.01 0.00 0.04 -
P/RPS 0.59 0.25 0.18 0.30 0.24 0.00 0.96 -36.08%
P/EPS -1.34 -0.81 -0.52 -1.28 -2.78 0.00 -16.67 -90.15%
EY -74.40 -123.45 -193.50 -78.00 -36.00 0.00 -6.00 912.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.27 0.00 0.00 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