[TURBO] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 127600.0%
YoY- 77.36%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 10,545 12,007 9,366 14,247 9,715 9,438 6,709 35.14%
PBT 1,400 951 -368 2,902 97 1,955 -218 -
Tax -219 -30 -1 -190 -91 -108 -17 448.68%
NP 1,181 921 -369 2,712 6 1,847 -235 -
-
NP to SH 1,155 986 -500 2,554 2 1,861 -235 -
-
Tax Rate 15.64% 3.15% - 6.55% 93.81% 5.52% - -
Total Cost 9,364 11,086 9,735 11,535 9,709 7,591 6,944 22.03%
-
Net Worth 101,519 100,440 99,360 99,360 0 92,880 93,960 5.28%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 101,519 100,440 99,360 99,360 0 92,880 93,960 5.28%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.20% 7.67% -3.94% 19.04% 0.06% 19.57% -3.50% -
ROE 1.14% 0.98% -0.50% 2.57% 0.00% 2.00% -0.25% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.76 11.12 8.67 13.19 9.00 8.74 6.21 35.14%
EPS 1.07 0.91 -0.46 2.36 0.00 1.72 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.00 0.86 0.87 5.28%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.76 11.12 8.67 13.19 9.00 8.74 6.21 35.14%
EPS 1.07 0.91 -0.46 2.36 0.00 1.72 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.92 0.92 0.00 0.86 0.87 5.28%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.80 0.85 0.79 0.76 0.82 0.90 0.93 -
P/RPS 8.19 7.65 9.11 5.76 9.12 10.30 14.97 -33.08%
P/EPS 74.81 93.10 -170.64 32.14 44,280.00 52.23 -427.40 -
EY 1.34 1.07 -0.59 3.11 0.00 1.91 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.86 0.83 0.00 1.05 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 14/08/17 22/05/17 27/02/17 22/11/16 22/08/16 20/05/16 -
Price 0.82 0.75 0.885 0.77 0.77 0.83 1.00 -
P/RPS 8.40 6.75 10.20 5.84 8.56 9.50 16.10 -35.16%
P/EPS 76.68 82.15 -191.16 32.56 41,580.00 48.17 -459.57 -
EY 1.30 1.22 -0.52 3.07 0.00 2.08 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.96 0.84 0.00 0.97 1.15 -16.95%

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