[VARIA] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -44.59%
YoY- -345.98%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 9,084 24,560 18,222 11,413 6,099 87,498 71,099 -74.72%
PBT -194 -10,401 -4,003 -2,307 -1,607 2,695 1,129 -
Tax -12 125 31 -4 -1 -1,010 -386 -90.17%
NP -206 -10,276 -3,972 -2,311 -1,608 1,685 743 -
-
NP to SH -461 -10,108 -3,734 -2,017 -1,395 1,622 640 -
-
Tax Rate - - - - - 37.48% 34.19% -
Total Cost 9,290 34,836 22,194 13,724 7,707 85,813 70,356 -74.16%
-
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 50,250 50,919 56,950 58,959 59,629 60,970 59,629 -10.80%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.27% -41.84% -21.80% -20.25% -26.36% 1.93% 1.05% -
ROE -0.92% -19.85% -6.56% -3.42% -2.34% 2.66% 1.07% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.56 36.66 27.20 17.03 9.10 130.59 106.12 -74.72%
EPS -0.69 -15.09 -5.57 -3.01 -2.08 2.42 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.76 0.85 0.88 0.89 0.91 0.89 -10.81%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.10 5.68 4.21 2.64 1.41 20.23 16.44 -74.73%
EPS -0.11 -2.34 -0.86 -0.47 -0.32 0.38 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1177 0.1317 0.1363 0.1379 0.141 0.1379 -10.81%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.265 0.285 0.34 0.355 0.465 0.32 0.34 -
P/RPS 1.95 0.78 1.25 2.08 5.11 0.25 0.32 234.72%
P/EPS -38.51 -1.89 -6.10 -11.79 -22.33 13.22 35.59 -
EY -2.60 -52.94 -16.39 -8.48 -4.48 7.57 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.40 0.40 0.52 0.35 0.38 -5.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 22/05/18 27/02/18 21/11/17 22/08/17 24/05/17 21/02/17 -
Price 0.285 0.27 0.33 0.375 0.45 0.355 0.315 -
P/RPS 2.10 0.74 1.21 2.20 4.94 0.27 0.30 267.23%
P/EPS -41.42 -1.79 -5.92 -12.46 -21.61 14.66 32.98 -
EY -2.41 -55.88 -16.89 -8.03 -4.63 6.82 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.39 0.43 0.51 0.39 0.35 5.65%

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