[QUALITY] QoQ Quarter Result on 31-Jul-2016 [#2]

Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 10.77%
YoY- 78.95%
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 29,563 42,170 43,758 26,048 29,064 72,636 38,637 -16.35%
PBT -2,335 -1,667 -3,872 -1,419 -1,553 15,941 -1,289 48.65%
Tax -26 -203 -53 -12 0 -628 -821 -90.01%
NP -2,361 -1,870 -3,925 -1,431 -1,553 15,313 -2,110 7.78%
-
NP to SH -2,191 -1,466 -3,858 -1,350 -1,513 15,440 -2,052 4.47%
-
Tax Rate - - - - - 3.94% - -
Total Cost 31,924 44,040 47,683 27,479 30,617 57,323 40,747 -15.02%
-
Net Worth 128,096 128,675 130,994 134,471 136,210 137,369 122,299 3.13%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 128,096 128,675 130,994 134,471 136,210 137,369 122,299 3.13%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,962 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -7.99% -4.43% -8.97% -5.49% -5.34% 21.08% -5.46% -
ROE -1.71% -1.14% -2.95% -1.00% -1.11% 11.24% -1.68% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 51.00 72.75 75.49 44.94 50.14 125.32 66.66 -16.36%
EPS -3.78 -2.53 -6.66 -2.33 -2.61 26.64 -3.54 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.22 2.26 2.32 2.35 2.37 2.11 3.13%
Adjusted Per Share Value based on latest NOSH - 57,962
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 51.02 72.78 75.52 44.96 50.16 125.36 66.68 -16.35%
EPS -3.78 -2.53 -6.66 -2.33 -2.61 26.65 -3.54 4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2108 2.2208 2.2608 2.3208 2.3508 2.3708 2.1107 3.14%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.20 1.20 1.21 1.37 1.50 1.52 1.51 -
P/RPS 2.35 1.65 1.60 3.05 2.99 1.21 2.27 2.33%
P/EPS -31.75 -47.45 -18.18 -58.82 -57.46 5.71 -42.65 -17.87%
EY -3.15 -2.11 -5.50 -1.70 -1.74 17.53 -2.34 21.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.54 0.59 0.64 0.64 0.72 -17.46%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/06/17 30/03/17 29/12/16 30/09/16 29/06/16 30/03/16 30/12/15 -
Price 1.16 1.29 1.18 1.35 1.48 1.52 1.50 -
P/RPS 2.27 1.77 1.56 3.00 2.95 1.21 2.25 0.59%
P/EPS -30.69 -51.00 -17.73 -57.96 -56.70 5.71 -42.37 -19.36%
EY -3.26 -1.96 -5.64 -1.73 -1.76 17.53 -2.36 24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.52 0.58 0.63 0.64 0.71 -18.76%

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