[VARIA] QoQ Quarter Result on 31-Jan-2016

Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Jan-2016
Profit Trend
QoQ--%
YoY- -76.47%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Revenue 25,860 27,269 23,315 20,828 0 30,999 0 -
PBT 856 231 -844 1,152 0 1,115 0 -
Tax -124 -113 -947 -455 0 -608 0 -
NP 732 118 -1,791 697 0 507 0 -
-
NP to SH 681 139 -1,536 640 0 274 0 -
-
Tax Rate 14.49% 48.92% - 39.50% - 54.53% - -
Total Cost 25,128 27,151 25,106 20,131 0 30,492 0 -
-
Net Worth 60,299 59,629 59,629 60,970 0 60,299 0 -
Dividend
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Net Worth 60,299 59,629 59,629 60,970 0 60,299 0 -
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
NP Margin 2.83% 0.43% -7.68% 3.35% 0.00% 1.64% 0.00% -
ROE 1.13% 0.23% -2.58% 1.05% 0.00% 0.45% 0.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 38.60 40.70 34.80 31.09 0.00 46.27 0.00 -
EPS 1.02 0.21 -2.29 0.96 0.00 0.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.89 0.91 0.00 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,000
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
RPS 5.98 6.30 5.39 4.82 0.00 7.17 0.00 -
EPS 0.16 0.03 -0.36 0.15 0.00 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1394 0.1379 0.1379 0.141 0.00 0.1394 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Date 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 30/10/15 30/09/15 -
Price 0.24 0.275 0.375 0.395 0.38 0.37 0.355 -
P/RPS 0.62 0.68 1.08 1.27 0.00 0.80 0.00 -
P/EPS 23.61 132.55 -16.36 41.35 0.00 90.47 0.00 -
EY 4.24 0.75 -6.11 2.42 0.00 1.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.42 0.43 0.00 0.41 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 31/10/15 30/09/15 CAGR
Date 22/11/16 23/08/16 26/05/16 22/03/16 - 10/12/15 - -
Price 0.31 0.29 0.315 0.365 0.00 0.395 0.00 -
P/RPS 0.80 0.71 0.91 1.17 0.00 0.85 0.00 -
P/EPS 30.50 139.78 -13.74 38.21 0.00 96.59 0.00 -
EY 3.28 0.72 -7.28 2.62 0.00 1.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.35 0.40 0.00 0.44 0.00 -

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