[VARIA] QoQ Annualized Quarter Result on 31-Oct-2014

Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014
Profit Trend
QoQ- -215.46%
YoY- -131.99%
View:
Show?
Annualized Quarter Result
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 108,984 0 92,506 96,564 107,008 69,680 122,054 -8.70%
PBT 7,360 0 3,367 -50 1,108 1,636 5,660 23.50%
Tax -540 0 -857 -512 -440 -496 -1,762 -61.35%
NP 6,820 0 2,510 -562 668 1,140 3,898 56.78%
-
NP to SH 4,080 0 2,241 -637 552 200 3,792 6.06%
-
Tax Rate 7.34% - 25.45% - 39.71% 30.32% 31.13% -
Total Cost 102,164 0 89,996 97,126 106,340 68,540 118,156 -11.03%
-
Net Worth 58,959 58,290 58,290 55,609 56,279 55,609 55,609 4.81%
Dividend
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 58,959 58,290 58,290 55,609 56,279 55,609 55,609 4.81%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.26% 0.00% 2.71% -0.58% 0.62% 1.64% 3.19% -
ROE 6.92% 0.00% 3.84% -1.15% 0.98% 0.36% 6.82% -
Per Share
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 162.66 0.00 138.07 144.13 159.71 104.00 182.17 -8.70%
EPS 6.08 0.00 3.34 -0.95 0.82 0.28 5.66 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.83 0.84 0.83 0.83 4.81%
Adjusted Per Share Value based on latest NOSH - 67,000
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 25.20 0.00 21.39 22.33 24.74 16.11 28.22 -8.69%
EPS 0.94 0.00 0.52 -0.15 0.13 0.05 0.88 5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1363 0.1348 0.1348 0.1286 0.1301 0.1286 0.1286 4.78%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/04/15 31/03/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.415 0.375 0.35 0.43 0.56 0.625 0.385 -
P/RPS 0.26 0.00 0.25 0.30 0.35 0.60 0.21 18.73%
P/EPS 6.81 0.00 10.46 -45.20 67.97 209.38 6.80 0.11%
EY 14.67 0.00 9.56 -2.21 1.47 0.48 14.70 -0.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.40 0.52 0.67 0.75 0.46 1.74%
Price Multiplier on Announcement Date
30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 27/05/15 - 24/03/15 18/12/14 25/09/14 28/05/14 20/03/14 -
Price 0.38 0.00 0.36 0.40 0.54 0.52 0.56 -
P/RPS 0.23 0.00 0.26 0.28 0.34 0.50 0.31 -21.33%
P/EPS 6.24 0.00 10.76 -42.05 65.54 174.20 9.89 -30.94%
EY 16.03 0.00 9.29 -2.38 1.53 0.57 10.11 44.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.00 0.41 0.48 0.64 0.63 0.67 -29.99%

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