[VARIA] QoQ Annualized Quarter Result on 31-Jan-2015

Announcement Date
24-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015
Profit Trend
QoQ- 451.62%
YoY- -40.9%
View:
Show?
Annualized Quarter Result
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 0 108,984 0 92,506 96,564 107,008 69,680 -
PBT 0 7,360 0 3,367 -50 1,108 1,636 -
Tax 0 -540 0 -857 -512 -440 -496 -
NP 0 6,820 0 2,510 -562 668 1,140 -
-
NP to SH 0 4,080 0 2,241 -637 552 200 -
-
Tax Rate - 7.34% - 25.45% - 39.71% 30.32% -
Total Cost 0 102,164 0 89,996 97,126 106,340 68,540 -
-
Net Worth 0 58,959 58,290 58,290 55,609 56,279 55,609 -
Dividend
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 0 58,959 58,290 58,290 55,609 56,279 55,609 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 0.00% 6.26% 0.00% 2.71% -0.58% 0.62% 1.64% -
ROE 0.00% 6.92% 0.00% 3.84% -1.15% 0.98% 0.36% -
Per Share
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.00 162.66 0.00 138.07 144.13 159.71 104.00 -
EPS 0.00 6.08 0.00 3.34 -0.95 0.82 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.88 0.87 0.87 0.83 0.84 0.83 -
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.00 25.20 0.00 21.39 22.33 24.74 16.11 -
EPS 0.00 0.94 0.00 0.52 -0.15 0.13 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1363 0.1348 0.1348 0.1286 0.1301 0.1286 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/06/15 30/04/15 31/03/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.37 0.415 0.375 0.35 0.43 0.56 0.625 -
P/RPS 0.00 0.26 0.00 0.25 0.30 0.35 0.60 -
P/EPS 0.00 6.81 0.00 10.46 -45.20 67.97 209.38 -
EY 0.00 14.67 0.00 9.56 -2.21 1.47 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.47 0.43 0.40 0.52 0.67 0.75 -
Price Multiplier on Announcement Date
30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date - 27/05/15 - 24/03/15 18/12/14 25/09/14 28/05/14 -
Price 0.00 0.38 0.00 0.36 0.40 0.54 0.52 -
P/RPS 0.00 0.23 0.00 0.26 0.28 0.34 0.50 -
P/EPS 0.00 6.24 0.00 10.76 -42.05 65.54 174.20 -
EY 0.00 16.03 0.00 9.29 -2.38 1.53 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.00 0.41 0.48 0.64 0.63 -

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