[LAGENDA] 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- -386.77%
YoY- 81.99%
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 28,546 28,423 27,888 29,055 28,975 26,431 28,520 0.06%
PBT -3,995 44 170 -1,086 325 127 744 -
Tax 5 0 0 154 0 0 -15 -
NP -3,990 44 170 -932 325 127 729 -
-
NP to SH -3,990 44 170 -932 325 127 729 -
-
Tax Rate - 0.00% 0.00% - 0.00% 0.00% 2.02% -
Total Cost 32,536 28,379 27,718 29,987 28,650 26,304 27,791 11.07%
-
Net Worth 60,454 26,399 42,500 55,919 49,646 38,099 56,699 4.36%
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 60,454 26,399 42,500 55,919 49,646 38,099 56,699 4.36%
NOSH 1,209,090 440,000 850,000 931,999 1,083,200 635,000 809,999 30.58%
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 -13.98% 0.15% 0.61% -3.21% 1.12% 0.48% 2.56% -
ROE -6.60% 0.17% 0.40% -1.67% 0.65% 0.33% 1.29% -
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 2.36 6.46 3.28 3.12 3.50 4.16 3.52 -23.37%
EPS -0.33 0.01 0.02 -0.10 0.04 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.05 0.06 0.06 0.06 0.07 -20.07%
Adjusted Per Share Value based on latest NOSH - 931,999
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.41 3.39 3.33 3.47 3.46 3.16 3.41 0.00%
EPS -0.48 0.01 0.02 -0.11 0.04 0.02 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0315 0.0508 0.0668 0.0593 0.0455 0.0677 4.37%
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 0.03 0.025 0.04 0.045 0.04 0.04 0.045 -
P/RPS 1.27 0.39 1.22 1.44 1.14 0.96 1.28 -0.52%
P/EPS -9.09 250.00 200.00 -45.00 101.84 200.00 50.00 -
EY -11.00 0.40 0.50 -2.22 0.98 0.50 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.80 0.75 0.67 0.67 0.64 -4.20%
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 24/11/17 09/08/17 26/05/17 27/02/17 25/11/16 30/08/16 30/05/16 -
Price 0.035 0.025 0.035 0.04 0.04 0.045 0.045 -
P/RPS 1.48 0.39 1.07 1.28 1.14 1.08 1.28 10.15%
P/EPS -10.61 250.00 175.00 -40.00 101.84 225.00 50.00 -
EY -9.43 0.40 0.57 -2.50 0.98 0.44 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.42 0.70 0.67 0.67 0.75 0.64 6.15%

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