Quarter Result | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | 1,220,466 | 1,124,465 | 1,036,347 | 1,180,727 | 1,170,295 | 982,402 | 883,163 | 23.99% | |
PBT | 135,576 | -8,627 | 27,947 | 31,908 | 29,884 | 12,008 | -9,230 | - | |
Tax | -51,162 | -34,675 | 19,491 | -21,572 | 9,122 | -983 | 10,249 | - | |
NP | 84,414 | -43,302 | 47,438 | 10,336 | 39,006 | 11,025 | 1,019 | 1785.09% | |
- | |||||||||
NP to SH | 84,414 | -43,302 | 47,438 | 10,336 | 39,006 | 11,025 | 1,019 | 1785.09% | |
- | |||||||||
Tax Rate | 37.74% | - | -69.74% | 67.61% | -30.52% | 8.19% | - | - | |
Total Cost | 1,136,052 | 1,167,767 | 988,909 | 1,170,391 | 1,131,289 | 971,377 | 882,144 | 18.31% | |
- | |||||||||
Net Worth | 954,074 | 995,555 | 995,555 | 995,555 | 1,078,518 | 954,074 | 954,074 | 0.00% |
Dividend | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
Div | - | - | - | - | - | - | - | - | |
Div Payout % | - | - | - | - | - | - | - | - |
Equity | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
Net Worth | 954,074 | 995,555 | 995,555 | 995,555 | 1,078,518 | 954,074 | 954,074 | 0.00% | |
NOSH | 4,148,148 | 4,148,148 | 4,148,148 | 4,148,148 | 4,148,148 | 4,148,148 | 4,148,148 | 0.00% |
Ratio Analysis | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
NP Margin | 6.92% | -3.85% | 4.58% | 0.88% | 3.33% | 1.12% | 0.12% | - | |
ROE | 8.85% | -4.35% | 4.76% | 1.04% | 3.62% | 1.16% | 0.11% | - |
Per Share | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
RPS | 29.42 | 27.11 | 24.98 | 28.46 | 28.21 | 23.68 | 21.29 | 23.99% | |
EPS | 2.00 | -1.00 | 1.10 | 0.20 | 0.90 | 0.30 | 0.00 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 0.23 | 0.24 | 0.24 | 0.24 | 0.26 | 0.23 | 0.23 | 0.00% |
Adjusted Per Share Value based on latest NOSH - 4,148,148 | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
RPS | 272.99 | 251.52 | 231.81 | 264.10 | 261.77 | 219.74 | 197.54 | 23.99% | |
EPS | 18.88 | -9.69 | 10.61 | 2.31 | 8.72 | 2.47 | 0.23 | 1773.68% | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | 2.134 | 2.2268 | 2.2268 | 2.2268 | 2.4124 | 2.134 | 2.134 | 0.00% |
Price Multiplier on Financial Quarter End Date | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
Date | 29/12/17 | 29/09/17 | 30/06/17 | 31/03/17 | 30/12/16 | 30/09/16 | 30/06/16 | - | |
Price | 0.33 | 0.38 | 0.41 | 0.40 | 0.36 | 0.39 | 0.37 | - | |
P/RPS | 1.12 | 1.40 | 1.64 | 1.41 | 1.28 | 1.65 | 1.74 | -25.39% | |
P/EPS | 16.22 | -36.40 | 35.85 | 160.53 | 38.28 | 146.74 | 1,506.20 | -95.08% | |
EY | 6.17 | -2.75 | 2.79 | 0.62 | 2.61 | 0.68 | 0.07 | 1864.48% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 1.43 | 1.58 | 1.71 | 1.67 | 1.38 | 1.70 | 1.61 | -7.57% |
Price Multiplier on Announcement Date | |||||||||
31/12/17 | 30/09/17 | 30/06/17 | 31/03/17 | 31/12/16 | 30/09/16 | 30/06/16 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|
Date | 22/02/18 | 24/11/17 | 24/08/17 | 25/05/17 | 22/02/17 | 23/11/16 | 23/08/16 | - | |
Price | 0.415 | 0.365 | 0.39 | 0.43 | 0.415 | 0.39 | 0.46 | - | |
P/RPS | 1.41 | 1.35 | 1.56 | 1.51 | 1.47 | 1.65 | 2.16 | -24.69% | |
P/EPS | 20.39 | -34.97 | 34.10 | 172.57 | 44.13 | 146.74 | 1,872.57 | -95.04% | |
EY | 4.90 | -2.86 | 2.93 | 0.58 | 2.27 | 0.68 | 0.05 | 2007.93% | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 1.80 | 1.52 | 1.63 | 1.79 | 1.60 | 1.70 | 2.00 | -6.76% |
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.
Veeraiyah Subbulakshmi
Last quarter Dec 2016 Earning per share was 90 sen, but this quarter March 2017 it is 20 sen per share only,,Why is there so much negative sentiments in the market? the profit is still the profit,,
Your share which is valued in between 40-46 sen during the calculation, has managed to earn 20 sen in the last three months..Is it huge or not?
2017-05-24 14:05