[VARIA] QoQ TTM Result on 31-Mar-2015

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- -18.12%
YoY- -18.12%
View:
Show?
TTM Result
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 43,106 27,246 27,246 36,084 53,504 101,441 128,937 -66.56%
PBT 2,765 1,840 1,840 144 553 4,291 5,313 -47.95%
Tax -258 -135 -135 -95 -219 -1,725 -1,935 -86.66%
NP 2,507 1,705 1,705 49 334 2,566 3,378 -25.78%
-
NP to SH 1,949 1,020 1,020 226 276 2,575 3,154 -38.20%
-
Tax Rate 9.33% 7.34% 7.34% 65.97% 39.60% 40.20% 36.42% -
Total Cost 40,599 25,541 25,541 36,035 53,170 98,875 125,559 -67.66%
-
Net Worth 59,629 0 58,959 58,290 58,290 0 56,279 5.95%
Dividend
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 59,629 0 58,959 58,290 58,290 0 56,279 5.95%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 5.82% 6.26% 6.26% 0.14% 0.62% 2.53% 2.62% -
ROE 3.27% 0.00% 1.73% 0.39% 0.47% 0.00% 5.60% -
Per Share
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 64.34 40.67 40.67 53.86 79.86 151.40 192.44 -66.56%
EPS 2.91 1.52 1.52 0.34 0.41 3.84 4.71 -38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.88 0.87 0.87 0.00 0.84 5.95%
Adjusted Per Share Value based on latest NOSH - 67,000
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 9.97 6.30 6.30 8.34 12.37 23.45 29.81 -66.55%
EPS 0.45 0.24 0.24 0.05 0.06 0.60 0.73 -38.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.00 0.1363 0.1348 0.1348 0.00 0.1301 5.99%
Price Multiplier on Financial Quarter End Date
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
Date 31/07/15 30/06/15 30/04/15 31/03/15 30/01/15 31/10/14 31/07/14 -
Price 0.37 0.37 0.415 0.375 0.35 0.43 0.56 -
P/RPS 0.58 0.91 1.02 0.70 0.44 0.28 0.29 100.00%
P/EPS 12.72 24.30 27.26 111.17 84.96 11.19 11.90 6.89%
EY 7.86 4.11 3.67 0.90 1.18 8.94 8.41 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.00 0.47 0.43 0.40 0.00 0.67 -37.31%
Price Multiplier on Announcement Date
31/07/15 30/06/15 30/04/15 31/03/15 31/01/15 31/10/14 31/07/14 CAGR
Date - - - - 24/03/15 18/12/14 25/09/14 -
Price 0.00 0.00 0.00 0.00 0.36 0.40 0.54 -
P/RPS 0.00 0.00 0.00 0.00 0.45 0.26 0.28 -
P/EPS 0.00 0.00 0.00 0.00 87.39 10.41 11.47 -
EY 0.00 0.00 0.00 0.00 1.14 9.61 8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.41 0.00 0.64 -

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