[RVIEW] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.41%
YoY- 281.9%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 32,756 25,146 27,884 44,038 28,662 31,600 32,194 0.28%
PBT 11,124 576 10,546 27,390 7,880 13,310 15,450 -5.32%
Tax -3,748 -1,408 -1,572 -5,776 -2,148 -3,072 -3,916 -0.72%
NP 7,376 -832 8,974 21,614 5,732 10,238 11,534 -7.17%
-
NP to SH 7,346 -584 8,998 20,844 5,458 9,790 9,636 -4.41%
-
Tax Rate 33.69% 244.44% 14.91% 21.09% 27.26% 23.08% 25.35% -
Total Cost 25,380 25,978 18,910 22,424 22,930 21,362 20,660 3.48%
-
Net Worth 269,129 263,941 266,535 318,415 306,094 304,797 293,124 -1.41%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 25 51 - - - 12,970 -
Div Payout % - 0.00% 0.58% - - - 134.60% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 269,129 263,941 266,535 318,415 306,094 304,797 293,124 -1.41%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 22.52% -3.31% 32.18% 49.08% 20.00% 32.40% 35.83% -
ROE 2.73% -0.22% 3.38% 6.55% 1.78% 3.21% 3.29% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.51 38.78 43.00 67.91 44.20 48.73 49.64 0.28%
EPS 11.32 -0.90 13.88 32.14 8.42 15.10 14.86 -4.42%
DPS 0.00 0.04 0.08 0.00 0.00 0.00 20.00 -
NAPS 4.15 4.07 4.11 4.91 4.72 4.70 4.52 -1.41%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.50 38.77 42.99 67.90 44.19 48.72 49.64 0.28%
EPS 11.33 -0.90 13.87 32.14 8.41 15.09 14.86 -4.41%
DPS 0.00 0.04 0.08 0.00 0.00 0.00 20.00 -
NAPS 4.1493 4.0693 4.1093 4.9092 4.7192 4.6992 4.5193 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.79 2.93 3.68 3.81 3.70 3.82 4.40 -
P/RPS 5.52 7.56 8.56 5.61 8.37 7.84 8.86 -7.57%
P/EPS 24.63 -325.36 26.52 11.85 43.96 25.30 29.61 -3.01%
EY 4.06 -0.31 3.77 8.44 2.27 3.95 3.38 3.09%
DY 0.00 0.01 0.02 0.00 0.00 0.00 4.55 -
P/NAPS 0.67 0.72 0.90 0.78 0.78 0.81 0.97 -5.97%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 15/08/19 13/08/18 14/08/17 15/08/16 31/07/15 11/08/14 -
Price 2.80 2.90 3.83 3.70 3.80 3.85 4.38 -
P/RPS 5.54 7.48 8.91 5.45 8.60 7.90 8.82 -7.45%
P/EPS 24.72 -322.03 27.60 11.51 45.15 25.50 29.48 -2.88%
EY 4.05 -0.31 3.62 8.69 2.21 3.92 3.39 3.00%
DY 0.00 0.01 0.02 0.00 0.00 0.00 4.57 -
P/NAPS 0.67 0.71 0.93 0.75 0.81 0.82 0.97 -5.97%

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