[FINTEC] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 28.27%
YoY--%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,594 1,507 9,518 6,575 6,484 6,474 53,233 -86.58%
PBT -5,886 -7,689 -28,828 -18,413 -25,489 -10,270 -3,960 30.14%
Tax 0 0 0 0 0 0 0 -
NP -5,886 -7,689 -28,828 -18,413 -25,489 -10,270 -3,960 30.14%
-
NP to SH -5,875 -7,683 -27,432 -18,160 -25,316 -10,182 -3,774 34.21%
-
Tax Rate - - - - - - - -
Total Cost 8,480 9,196 38,346 24,988 31,973 16,744 57,193 -71.88%
-
Net Worth 36,994 34,305 39,893 52,145 45,169 54,391 56,006 -24.09%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 36,994 34,305 39,893 52,145 45,169 54,391 56,006 -24.09%
NOSH 917,968 893,372 865,362 864,761 866,986 870,256 767,500 12.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -226.91% -510.22% -302.88% -280.05% -393.11% -158.63% -7.44% -
ROE -15.88% -22.40% -68.76% -34.83% -56.05% -18.72% -6.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.28 0.17 1.10 0.76 0.75 0.74 7.05 -88.29%
EPS -0.64 -0.86 -3.17 -2.10 -2.92 -1.17 -0.50 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0384 0.0461 0.0603 0.0521 0.0625 0.0742 -33.35%
Adjusted Per Share Value based on latest NOSH - 862,168
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.28 0.74 4.68 3.23 3.19 3.19 26.19 -86.55%
EPS -2.89 -3.78 -13.50 -8.93 -12.45 -5.01 -1.86 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.1688 0.1963 0.2565 0.2222 0.2676 0.2755 -24.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.05 0.045 0.045 0.055 0.055 0.07 0.10 -
P/RPS 17.69 26.68 4.09 7.23 7.35 9.41 0.00 -
P/EPS -7.81 -5.23 -1.42 -2.62 -1.88 -5.98 0.00 -
EY -12.80 -19.11 -70.44 -38.18 -53.09 -16.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 0.98 0.91 1.06 1.12 1.35 -5.49%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 26/08/16 30/05/16 24/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.055 0.045 0.04 0.045 0.06 0.055 0.075 -
P/RPS 19.46 26.68 3.64 5.92 8.02 7.39 0.00 -
P/EPS -8.59 -5.23 -1.26 -2.14 -2.05 -4.70 0.00 -
EY -11.64 -19.11 -79.25 -46.67 -48.67 -21.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.17 0.87 0.75 1.15 0.88 1.01 21.87%

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