[QUALITY] QoQ Cumulative Quarter Result on 31-Jan-2018 [#4]

Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- -59.25%
YoY- -78.07%
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 96,479 67,264 26,403 104,963 77,880 53,754 29,563 119.54%
PBT -4,208 -2,014 -2,102 -15,241 -9,630 -5,783 -2,335 47.93%
Tax -426 0 -42 -83 -81 -39 -26 541.81%
NP -4,634 -2,014 -2,144 -15,324 -9,711 -5,822 -2,361 56.56%
-
NP to SH -4,057 -1,671 -2,004 -14,721 -9,244 -5,525 -2,191 50.62%
-
Tax Rate - - - - - - - -
Total Cost 101,113 69,278 28,547 120,287 87,591 59,576 31,924 115.21%
-
Net Worth 113,605 116,503 115,924 115,344 120,560 124,618 128,096 -7.67%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 113,605 116,503 115,924 115,344 120,560 124,618 128,096 -7.67%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin -4.80% -2.99% -8.12% -14.60% -12.47% -10.83% -7.99% -
ROE -3.57% -1.43% -1.73% -12.76% -7.67% -4.43% -1.71% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 166.45 116.05 45.55 181.09 134.36 92.74 51.00 119.55%
EPS -7.00 -2.88 -3.46 -25.40 -15.95 -9.53 -3.78 50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.01 2.00 1.99 2.08 2.15 2.21 -7.67%
Adjusted Per Share Value based on latest NOSH - 57,962
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 166.45 116.05 45.55 181.09 134.36 92.74 51.00 119.55%
EPS -7.00 -2.88 -3.46 -25.40 -15.95 -9.53 -3.78 50.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.01 2.00 1.99 2.08 2.15 2.21 -7.67%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.785 0.82 0.80 0.97 1.03 1.14 1.20 -
P/RPS 0.47 0.71 1.76 0.54 0.77 1.23 2.35 -65.70%
P/EPS -11.22 -28.44 -23.14 -3.82 -6.46 -11.96 -31.75 -49.92%
EY -8.92 -3.52 -4.32 -26.18 -15.48 -8.36 -3.15 99.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.40 0.49 0.50 0.53 0.54 -18.08%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/12/18 27/09/18 28/06/18 28/03/18 28/12/17 26/09/17 29/06/17 -
Price 0.755 0.80 0.80 0.87 0.92 1.09 1.16 -
P/RPS 0.45 0.69 1.76 0.48 0.68 1.18 2.27 -65.90%
P/EPS -10.79 -27.75 -23.14 -3.43 -5.77 -11.44 -30.69 -50.09%
EY -9.27 -3.60 -4.32 -29.19 -17.34 -8.75 -3.26 100.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.44 0.44 0.51 0.52 -17.40%

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