[RVIEW] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
15-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 203.56%
YoY- -44.25%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 12,573 13,942 22,019 14,331 15,800 16,097 11,168 1.99%
PBT 288 5,273 13,695 3,940 6,655 7,725 2,804 -31.55%
Tax -704 -786 -2,888 -1,074 -1,536 -1,958 -1,027 -6.09%
NP -416 4,487 10,807 2,866 5,119 5,767 1,777 -
-
NP to SH -292 4,499 10,422 2,729 4,895 4,818 1,698 -
-
Tax Rate 244.44% 14.91% 21.09% 27.26% 23.08% 25.35% 36.63% -
Total Cost 12,989 9,455 11,212 11,465 10,681 10,330 9,391 5.55%
-
Net Worth 263,941 266,535 318,415 306,094 304,797 293,124 288,783 -1.48%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12 25 - - - 6,485 6,197 -64.67%
Div Payout % 0.00% 0.58% - - - 134.60% 364.96% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 263,941 266,535 318,415 306,094 304,797 293,124 288,783 -1.48%
NOSH 64,850 64,850 64,850 64,850 64,850 64,850 64,850 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.31% 32.18% 49.08% 20.00% 32.40% 35.83% 15.91% -
ROE -0.11% 1.69% 3.27% 0.89% 1.61% 1.64% 0.59% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.39 21.50 33.95 22.10 24.36 24.82 18.02 1.22%
EPS -0.45 6.94 16.07 4.21 7.55 7.43 2.74 -
DPS 0.02 0.04 0.00 0.00 0.00 10.00 10.00 -64.48%
NAPS 4.07 4.11 4.91 4.72 4.70 4.52 4.66 -2.22%
Adjusted Per Share Value based on latest NOSH - 64,850
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.39 21.50 33.95 22.10 24.36 24.82 18.02 1.22%
EPS -0.45 6.94 16.07 4.21 7.55 7.43 2.74 -
DPS 0.02 0.04 0.00 0.00 0.00 10.00 10.00 -64.48%
NAPS 4.07 4.11 4.91 4.72 4.70 4.52 4.66 -2.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.93 3.68 3.81 3.70 3.82 4.40 4.06 -
P/RPS 15.11 17.12 11.22 16.74 15.68 17.73 22.53 -6.43%
P/EPS -650.73 53.05 23.71 87.92 50.61 59.22 148.18 -
EY -0.15 1.89 4.22 1.14 1.98 1.69 0.67 -
DY 0.01 0.01 0.00 0.00 0.00 2.27 2.46 -60.03%
P/NAPS 0.72 0.90 0.78 0.78 0.81 0.97 0.87 -3.10%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 13/08/18 14/08/17 15/08/16 31/07/15 11/08/14 25/07/13 -
Price 2.90 3.83 3.70 3.80 3.85 4.38 4.16 -
P/RPS 14.96 17.82 10.90 17.20 15.80 17.65 23.08 -6.96%
P/EPS -644.06 55.21 23.02 90.30 51.01 58.95 151.82 -
EY -0.16 1.81 4.34 1.11 1.96 1.70 0.66 -
DY 0.01 0.01 0.00 0.00 0.00 2.28 2.40 -59.86%
P/NAPS 0.71 0.93 0.75 0.81 0.82 0.97 0.89 -3.69%

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