[SIGN] QoQ Quarter Result on 30-Sep-2017 [#1]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -81.93%
YoY- -45.24%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 64,079 54,195 55,450 52,256 72,502 49,250 40,657 35.54%
PBT -1,484 5,475 5,842 2,745 10,326 5,488 4,634 -
Tax -381 -1,641 -1,519 -1,034 104 -1,402 -1,189 -53.27%
NP -1,865 3,834 4,323 1,711 10,430 4,086 3,445 -
-
NP to SH -2,995 3,659 3,989 1,828 10,119 3,495 3,358 -
-
Tax Rate - 29.97% 26.00% 37.67% -1.01% 25.55% 25.66% -
Total Cost 65,944 50,361 51,127 50,545 62,072 45,164 37,212 46.59%
-
Net Worth 171,724 176,351 171,822 174,113 169,531 159,740 162,149 3.90%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,434 - - - 5,727 - - -
Div Payout % 0.00% - - - 56.60% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 171,724 176,351 171,822 174,113 169,531 159,740 162,149 3.90%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.91% 7.07% 7.80% 3.27% 14.39% 8.30% 8.47% -
ROE -1.74% 2.07% 2.32% 1.05% 5.97% 2.19% 2.07% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.99 23.66 24.20 22.81 31.65 21.27 17.30 37.93%
EPS -1.30 1.60 1.70 0.80 4.40 1.50 1.40 -
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.75 0.77 0.75 0.76 0.74 0.69 0.69 5.73%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.93 8.40 8.59 8.10 11.23 7.63 6.30 35.55%
EPS -0.46 0.57 0.62 0.28 1.57 0.54 0.52 -
DPS 0.53 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.266 0.2732 0.2662 0.2697 0.2626 0.2475 0.2512 3.90%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.55 0.58 0.705 0.86 0.91 0.975 0.795 -
P/RPS 1.97 2.45 2.91 3.77 2.88 4.58 4.60 -43.27%
P/EPS -42.05 36.30 40.49 107.78 20.60 64.58 55.64 -
EY -2.38 2.75 2.47 0.93 4.85 1.55 1.80 -
DY 2.73 0.00 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.73 0.75 0.94 1.13 1.23 1.41 1.15 -26.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 -
Price 0.565 0.55 0.61 0.865 0.88 0.995 0.96 -
P/RPS 2.02 2.32 2.52 3.79 2.78 4.68 5.55 -49.11%
P/EPS -43.19 34.43 35.03 108.41 19.92 65.91 67.18 -
EY -2.32 2.90 2.85 0.92 5.02 1.52 1.49 -
DY 2.65 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.75 0.71 0.81 1.14 1.19 1.44 1.39 -33.79%

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