[UTUSAN] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -80.83%
YoY- -17.0%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 47,734 248,376 180,931 119,871 57,851 291,195 214,687 -63.26%
PBT -26,172 -17,486 -43,052 -35,197 -19,651 -83,650 -38,450 -22.60%
Tax -106 -1,733 -1,341 -906 -314 1,671 1,877 -
NP -26,278 -19,219 -44,393 -36,103 -19,965 -81,979 -36,573 -19.76%
-
NP to SH -26,278 -19,219 -44,393 -36,103 -19,965 -81,979 -36,573 -19.76%
-
Tax Rate - - - - - - - -
Total Cost 74,012 267,595 225,324 155,974 77,816 373,174 251,260 -55.69%
-
Net Worth 146,390 174,406 149,157 157,685 174,073 193,895 237,635 -27.57%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 146,390 174,406 149,157 157,685 174,073 193,895 237,635 -27.57%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -55.05% -7.74% -24.54% -30.12% -34.51% -28.15% -17.04% -
ROE -17.95% -11.02% -29.76% -22.90% -11.47% -42.28% -15.39% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.11 224.30 163.39 108.25 52.24 262.97 193.88 -63.26%
EPS -23.73 -17.36 -40.09 -32.60 -18.03 -74.03 -33.03 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.322 1.575 1.347 1.424 1.572 1.751 2.146 -27.57%
Adjusted Per Share Value based on latest NOSH - 110,734
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 43.11 224.30 163.39 108.25 52.24 262.97 193.88 -63.26%
EPS -23.73 -17.36 -40.09 -32.60 -18.03 -74.03 -33.03 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.322 1.575 1.347 1.424 1.572 1.751 2.146 -27.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.525 0.545 0.52 0.63 0.67 0.56 0.655 -
P/RPS 1.22 0.24 0.32 0.58 1.28 0.21 0.34 134.19%
P/EPS -2.21 -3.14 -1.30 -1.93 -3.72 -0.76 -1.98 7.59%
EY -45.20 -31.85 -77.10 -51.75 -26.91 -132.20 -50.42 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.39 0.44 0.43 0.32 0.31 18.50%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 0.475 0.53 0.61 0.56 0.69 0.67 0.61 -
P/RPS 1.10 0.24 0.37 0.52 1.32 0.25 0.31 132.46%
P/EPS -2.00 -3.05 -1.52 -1.72 -3.83 -0.91 -1.85 5.32%
EY -49.96 -32.75 -65.72 -58.22 -26.13 -110.50 -54.14 -5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.45 0.39 0.44 0.38 0.28 18.22%

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