[UTUSAN] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -8.08%
YoY- -111.94%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 53,831 41,510 64,017 57,587 58,081 47,734 67,445 -13.96%
PBT -10,702 -22,999 -7,700 -17,194 -15,660 -26,172 25,566 -
Tax 25 157 -659 -378 -598 -106 -392 -
NP -10,677 -22,842 -8,359 -17,572 -16,258 -26,278 25,174 -
-
NP to SH -10,677 -22,842 -8,359 -17,572 -16,258 -26,278 25,174 -
-
Tax Rate - - - - - - 1.53% -
Total Cost 64,508 64,352 72,376 75,159 74,339 74,012 42,271 32.58%
-
Net Worth 69,983 80,614 103,536 112,616 130,112 146,390 174,406 -45.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 69,983 80,614 103,536 112,616 130,112 146,390 174,406 -45.62%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -19.83% -55.03% -13.06% -30.51% -27.99% -55.05% 37.33% -
ROE -15.26% -28.33% -8.07% -15.60% -12.50% -17.95% 14.43% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.61 37.49 57.81 52.00 52.45 43.11 60.91 -13.97%
EPS -9.64 -20.63 -7.55 -15.87 -14.68 -23.73 22.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.632 0.728 0.935 1.017 1.175 1.322 1.575 -45.62%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.61 37.49 57.81 52.00 52.45 43.11 60.91 -13.97%
EPS -9.64 -20.63 -7.55 -15.87 -14.68 -23.73 22.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.632 0.728 0.935 1.017 1.175 1.322 1.575 -45.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.455 0.60 0.385 0.48 0.47 0.525 0.545 -
P/RPS 0.94 1.60 0.67 0.92 0.90 1.22 0.89 3.71%
P/EPS -4.72 -2.91 -5.10 -3.02 -3.20 -2.21 2.40 -
EY -21.19 -34.38 -19.61 -33.06 -31.24 -45.20 41.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.41 0.47 0.40 0.40 0.35 61.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 30/05/17 28/02/17 22/11/16 23/08/16 31/05/16 24/02/16 -
Price 0.42 0.52 0.445 0.38 0.50 0.475 0.53 -
P/RPS 0.86 1.39 0.77 0.73 0.95 1.10 0.87 -0.76%
P/EPS -4.36 -2.52 -5.90 -2.39 -3.41 -2.00 2.33 -
EY -22.96 -39.67 -16.96 -41.76 -29.36 -49.96 42.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.48 0.37 0.43 0.36 0.34 55.67%

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