[UTUSAN] QoQ Quarter Result on 30-Sep-2015 [#3]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 48.62%
YoY- -45.05%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 58,081 47,734 67,445 61,059 62,020 57,851 76,508 -16.79%
PBT -15,660 -26,172 25,566 -7,856 -15,546 -19,651 -45,200 -50.70%
Tax -598 -106 -392 -435 -592 -314 -206 103.62%
NP -16,258 -26,278 25,174 -8,291 -16,138 -19,965 -45,406 -49.60%
-
NP to SH -16,258 -26,278 25,174 -8,291 -16,138 -19,965 -45,406 -49.60%
-
Tax Rate - - 1.53% - - - - -
Total Cost 74,339 74,012 42,271 69,350 78,158 77,816 121,914 -28.11%
-
Net Worth 130,112 146,390 174,406 149,158 157,685 174,073 193,895 -23.37%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 130,112 146,390 174,406 149,158 157,685 174,073 193,895 -23.37%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -27.99% -55.05% 37.33% -13.58% -26.02% -34.51% -59.35% -
ROE -12.50% -17.95% 14.43% -5.56% -10.23% -11.47% -23.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.45 43.11 60.91 55.14 56.01 52.24 69.09 -16.79%
EPS -14.68 -23.73 22.73 -7.49 -14.57 -18.03 -41.00 -49.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.322 1.575 1.347 1.424 1.572 1.751 -23.37%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 52.45 43.11 60.91 55.14 56.01 52.24 69.09 -16.79%
EPS -14.68 -23.73 22.73 -7.49 -14.57 -18.03 -41.00 -49.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.322 1.575 1.347 1.424 1.572 1.751 -23.37%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.47 0.525 0.545 0.52 0.63 0.67 0.56 -
P/RPS 0.90 1.22 0.89 0.94 1.12 1.28 0.81 7.28%
P/EPS -3.20 -2.21 2.40 -6.95 -4.32 -3.72 -1.37 76.13%
EY -31.24 -45.20 41.71 -14.40 -23.13 -26.91 -73.22 -43.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.35 0.39 0.44 0.43 0.32 16.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 31/05/16 24/02/16 26/11/15 26/08/15 21/05/15 25/02/15 -
Price 0.50 0.475 0.53 0.61 0.56 0.69 0.67 -
P/RPS 0.95 1.10 0.87 1.11 1.00 1.32 0.97 -1.38%
P/EPS -3.41 -2.00 2.33 -8.15 -3.84 -3.83 -1.63 63.64%
EY -29.36 -49.96 42.89 -12.27 -26.02 -26.13 -61.20 -38.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.34 0.45 0.39 0.44 0.38 8.59%

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