[SIGN] QoQ Quarter Result on 31-Mar-2015 [#3]

Announcement Date
25-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.98%
YoY- 224.84%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 54,969 44,876 55,523 87,547 71,070 59,349 66,913 -12.25%
PBT 7,783 6,850 2,041 18,620 16,991 9,286 12,548 -27.20%
Tax -1,867 -1,818 -972 -4,652 -4,252 -2,321 -2,783 -23.31%
NP 5,916 5,032 1,069 13,968 12,739 6,965 9,765 -28.33%
-
NP to SH 5,649 4,892 1,351 13,393 12,178 6,670 10,164 -32.32%
-
Tax Rate 23.99% 26.54% 47.62% 24.98% 25.03% 24.99% 22.18% -
Total Cost 49,053 39,844 54,454 73,579 58,331 52,384 57,148 -9.65%
-
Net Worth 146,633 146,760 120,781 153,062 139,688 127,444 118,581 15.16%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 7,246 4,783 - - - -
Div Payout % - - 536.41% 35.71% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 146,633 146,760 120,781 153,062 139,688 127,444 118,581 15.16%
NOSH 120,191 119,317 120,781 119,580 119,392 119,107 118,581 0.90%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.76% 11.21% 1.93% 15.95% 17.92% 11.74% 14.59% -
ROE 3.85% 3.33% 1.12% 8.75% 8.72% 5.23% 8.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 45.73 37.61 45.97 73.21 59.53 49.83 56.43 -13.04%
EPS 4.70 4.10 0.60 11.20 10.20 5.60 8.50 -32.55%
DPS 0.00 0.00 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.00 1.28 1.17 1.07 1.00 14.13%
Adjusted Per Share Value based on latest NOSH - 119,580
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.52 6.95 8.60 13.56 11.01 9.19 10.37 -12.24%
EPS 0.88 0.76 0.21 2.07 1.89 1.03 1.57 -31.94%
DPS 0.00 0.00 1.12 0.74 0.00 0.00 0.00 -
NAPS 0.2272 0.2274 0.1871 0.2371 0.2164 0.1974 0.1837 15.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.84 2.40 2.61 2.27 1.88 1.90 1.50 -
P/RPS 4.02 6.38 5.68 3.10 3.16 3.81 2.66 31.59%
P/EPS 39.15 58.54 233.34 20.27 18.43 33.93 17.50 70.80%
EY 2.55 1.71 0.43 4.93 5.43 2.95 5.71 -41.48%
DY 0.00 0.00 2.30 1.76 0.00 0.00 0.00 -
P/NAPS 1.51 1.95 2.61 1.77 1.61 1.78 1.50 0.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 23/11/15 24/08/15 25/03/16 13/02/15 24/11/14 28/08/14 -
Price 1.86 2.58 2.36 2.11 1.80 1.74 1.77 -
P/RPS 4.07 6.86 5.13 2.88 3.02 3.49 3.14 18.82%
P/EPS 39.57 62.93 210.99 18.84 17.65 31.07 20.65 54.09%
EY 2.53 1.59 0.47 5.31 5.67 3.22 4.84 -35.03%
DY 0.00 0.00 2.54 1.90 0.00 0.00 0.00 -
P/NAPS 1.52 2.10 2.36 1.65 1.54 1.63 1.77 -9.62%

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