[FINTEC] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -134.91%
YoY- 24.0%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 9,868 1,909 5,354 3,475 2,594 1,507 9,518 2.43%
PBT 60,156 39,073 2,122 -13,819 -5,886 -7,689 -28,828 -
Tax -332 0 0 0 0 0 0 -
NP 59,824 39,073 2,122 -13,819 -5,886 -7,689 -28,828 -
-
NP to SH 59,843 39,088 2,146 -13,801 -5,875 -7,683 -27,432 -
-
Tax Rate 0.55% 0.00% 0.00% - - - - -
Total Cost -49,956 -37,164 3,232 17,294 8,480 9,196 38,346 -
-
Net Worth 116,564 93,826 46,431 37,504 36,994 34,305 39,893 104.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 116,564 93,826 46,431 37,504 36,994 34,305 39,893 104.24%
NOSH 416,154 387,393 975,454 1,073,382 917,968 893,372 865,362 -38.59%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 606.24% 2,046.78% 39.63% -397.67% -226.91% -510.22% -302.88% -
ROE 51.34% 41.66% 4.62% -36.80% -15.88% -22.40% -68.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.37 0.49 0.55 0.36 0.28 0.17 1.10 66.73%
EPS 14.38 10.09 0.22 -1.44 -0.64 -0.86 -3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.2422 0.0476 0.0391 0.0403 0.0384 0.0461 232.60%
Adjusted Per Share Value based on latest NOSH - 1,073,382
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.85 0.94 2.63 1.71 1.28 0.74 4.68 2.40%
EPS 29.44 19.23 1.06 -6.79 -2.89 -3.78 -13.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.4616 0.2284 0.1845 0.182 0.1688 0.1963 104.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.145 0.16 0.055 0.055 0.05 0.045 0.045 -
P/RPS 6.11 32.47 10.02 15.18 17.69 26.68 4.09 30.64%
P/EPS 1.01 1.59 25.00 -3.82 -7.81 -5.23 -1.42 -
EY 99.17 63.06 4.00 -26.16 -12.80 -19.11 -70.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.66 1.16 1.41 1.24 1.17 0.98 -34.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 15/11/17 15/11/17 22/05/17 28/02/17 29/11/16 26/08/16 30/05/16 -
Price 0.205 0.205 0.07 0.06 0.055 0.045 0.04 -
P/RPS 8.65 41.60 12.75 16.56 19.46 26.68 3.64 77.98%
P/EPS 1.43 2.03 31.82 -4.17 -8.59 -5.23 -1.26 -
EY 70.15 49.22 3.14 -23.98 -11.64 -19.11 -79.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 1.47 1.53 1.36 1.17 0.87 -11.02%

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