[SIGN] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 207.31%
YoY- 42.26%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 132,713 83,463 42,806 196,768 154,537 99,844 44,876 105.89%
PBT 14,682 9,194 4,560 61,987 21,402 14,633 6,850 66.16%
Tax -3,671 -2,269 -1,080 -11,428 -5,310 -3,685 -1,818 59.68%
NP 11,011 6,925 3,480 50,559 16,092 10,948 5,032 68.46%
-
NP to SH 10,191 6,696 3,338 47,793 15,552 10,541 4,892 63.03%
-
Tax Rate 25.00% 24.68% 23.68% 18.44% 24.81% 25.18% 26.54% -
Total Cost 121,702 76,538 39,326 146,209 138,445 88,896 39,844 110.37%
-
Net Worth 159,740 162,149 165,022 163,152 149,538 146,136 146,760 5.80%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 28,791 - - - -
Div Payout % - - - 60.24% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 159,740 162,149 165,022 163,152 149,538 146,136 146,760 5.80%
NOSH 240,304 240,304 240,304 239,929 119,630 119,784 119,317 59.41%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.30% 8.30% 8.13% 25.69% 10.41% 10.97% 11.21% -
ROE 6.38% 4.13% 2.02% 29.29% 10.40% 7.21% 3.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 57.33 35.52 18.16 82.01 129.18 83.35 37.61 32.41%
EPS 4.40 2.80 1.40 20.10 13.00 8.80 4.10 4.81%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.70 0.68 1.25 1.22 1.23 -31.95%
Adjusted Per Share Value based on latest NOSH - 240,261
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.56 12.93 6.63 30.48 23.94 15.47 6.95 105.93%
EPS 1.58 1.04 0.52 7.40 2.41 1.63 0.76 62.81%
DPS 0.00 0.00 0.00 4.46 0.00 0.00 0.00 -
NAPS 0.2475 0.2512 0.2557 0.2528 0.2317 0.2264 0.2274 5.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.975 0.795 0.92 0.98 2.16 1.84 2.40 -
P/RPS 1.70 2.24 5.07 1.19 1.67 2.21 6.38 -58.55%
P/EPS 22.15 27.90 64.98 4.92 16.62 20.91 58.54 -47.65%
EY 4.51 3.58 1.54 20.33 6.02 4.78 1.71 90.77%
DY 0.00 0.00 0.00 12.24 0.00 0.00 0.00 -
P/NAPS 1.41 1.15 1.31 1.44 1.73 1.51 1.95 -19.42%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 20/02/17 21/11/16 29/08/16 16/05/16 22/02/16 23/11/15 -
Price 0.995 0.96 0.825 0.955 1.05 1.86 2.58 -
P/RPS 1.74 2.70 4.54 1.16 0.81 2.23 6.86 -59.89%
P/EPS 22.60 33.69 58.27 4.79 8.08 21.14 62.93 -49.44%
EY 4.42 2.97 1.72 20.86 12.38 4.73 1.59 97.58%
DY 0.00 0.00 0.00 12.57 0.00 0.00 0.00 -
P/NAPS 1.44 1.39 1.18 1.40 0.84 1.52 2.10 -22.22%

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