[VARIA] QoQ TTM Result on 30-Sep-2016 [#2]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 87.42%
YoY- -25.09%
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
Revenue 66,327 87,497 71,098 73,957 48,097 51,827 51,827 19.06%
PBT 857 2,695 1,128 2,239 1,383 2,267 2,267 -49.74%
Tax -835 -1,010 -385 -692 -568 -1,063 -1,063 -15.69%
NP 22 1,685 743 1,547 815 1,204 1,204 -94.10%
-
NP to SH 151 1,622 640 1,460 779 914 914 -72.01%
-
Tax Rate 97.43% 37.48% 34.13% 30.91% 41.07% 46.89% 46.89% -
Total Cost 66,305 85,812 70,355 72,410 47,282 50,623 50,623 21.03%
-
Net Worth 59,629 60,970 59,629 60,299 59,629 58,959 60,970 -1.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
Net Worth 59,629 60,970 59,629 60,299 59,629 58,959 60,970 -1.56%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
NP Margin 0.03% 1.93% 1.05% 2.09% 1.69% 2.32% 2.32% -
ROE 0.25% 2.66% 1.07% 2.42% 1.31% 1.55% 1.50% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
RPS 99.00 130.59 106.12 110.38 71.79 77.35 77.35 19.07%
EPS 0.23 2.42 0.96 2.18 1.16 1.36 1.36 -71.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 0.89 0.90 0.89 0.88 0.91 -1.55%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
RPS 15.34 20.23 16.44 17.10 11.12 11.98 11.98 19.11%
EPS 0.03 0.38 0.15 0.34 0.18 0.21 0.21 -74.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.141 0.1379 0.1394 0.1379 0.1363 0.141 -1.56%
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 31/01/16 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 29/01/16 -
Price 0.465 0.32 0.34 0.24 0.275 0.375 0.395 -
P/RPS 0.47 0.25 0.32 0.22 0.38 0.48 0.51 -5.61%
P/EPS 206.32 13.22 35.59 11.01 23.65 27.49 28.96 301.05%
EY 0.48 7.57 2.81 9.08 4.23 3.64 3.45 -75.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.38 0.27 0.31 0.43 0.43 14.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/01/16 CAGR
Date 22/08/17 24/05/17 21/02/17 22/11/16 23/08/16 26/05/16 - -
Price 0.45 0.355 0.315 0.31 0.29 0.315 0.00 -
P/RPS 0.45 0.27 0.30 0.28 0.40 0.41 0.00 -
P/EPS 199.67 14.66 32.98 14.23 24.94 23.09 0.00 -
EY 0.50 6.82 3.03 7.03 4.01 4.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.35 0.34 0.33 0.36 0.00 -

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