[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 175.81%
YoY- 223.96%
Quarter Report
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,426,057 2,797,836 3,355,052 3,314,878 2,297,223 1,946,177 1,622,119 -2.12%
PBT 16,040 206,547 304,488 218,400 5,293 151,367 195,462 -34.05%
Tax -26,047 -54,584 -59,942 -46,955 -29,705 -36,129 -48,378 -9.79%
NP -10,007 151,963 244,546 171,445 -24,412 115,238 147,084 -
-
NP to SH -3,299 170,479 280,952 179,408 55,380 114,947 121,332 -
-
Tax Rate 162.39% 26.43% 19.69% 21.50% 561.21% 23.87% 24.75% -
Total Cost 1,436,064 2,645,873 3,110,506 3,143,433 2,321,635 1,830,939 1,475,035 -0.44%
-
Net Worth 6,428,687 6,601,954 6,345,868 5,998,133 5,510,278 5,272,053 4,838,516 4.84%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 111,665 248,144 210,923 86,850 86,821 37,219 - -
Div Payout % 0.00% 145.56% 75.07% 48.41% 156.77% 32.38% - -
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 6,428,687 6,601,954 6,345,868 5,998,133 5,510,278 5,272,053 4,838,516 4.84%
NOSH 620,393 620,393 620,393 620,359 620,156 620,329 620,306 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 -0.70% 5.43% 7.29% 5.17% -1.06% 5.92% 9.07% -
ROE -0.05% 2.58% 4.43% 2.99% 1.01% 2.18% 2.51% -
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 229.87 451.00 540.82 534.35 370.43 313.73 261.50 -2.12%
EPS -0.53 27.48 45.29 28.92 8.93 18.53 19.56 -
DPS 18.00 40.00 34.00 14.00 14.00 6.00 0.00 -
NAPS 10.3628 10.6421 10.2293 9.6688 8.8853 8.4988 7.8002 4.84%
Adjusted Per Share Value based on latest NOSH - 620,510
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 229.86 450.98 540.79 534.32 370.29 313.70 261.47 -2.12%
EPS -0.53 27.48 45.29 28.92 8.93 18.53 19.56 -
DPS 18.00 40.00 34.00 14.00 13.99 6.00 0.00 -
NAPS 10.3623 10.6416 10.2288 9.6683 8.8819 8.4979 7.7991 4.84%
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 5.66 6.48 6.14 6.67 6.63 7.06 7.71 -
P/RPS 2.46 1.44 1.14 1.25 1.79 2.25 2.95 -2.97%
P/EPS -1,064.34 23.58 13.56 23.06 74.24 38.10 39.42 -
EY -0.09 4.24 7.38 4.34 1.35 2.62 2.54 -
DY 3.18 6.17 5.54 2.10 2.11 0.85 0.00 -
P/NAPS 0.55 0.61 0.60 0.69 0.75 0.83 0.99 -9.32%
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 26/08/20 28/08/19 28/08/18 23/08/17 23/08/16 19/08/15 21/08/14 -
Price 5.26 6.44 6.14 6.60 7.10 6.61 7.90 -
P/RPS 2.29 1.43 1.14 1.24 1.92 2.11 3.02 -4.50%
P/EPS -989.12 23.43 13.56 22.82 79.51 35.67 40.39 -
EY -0.10 4.27 7.38 4.38 1.26 2.80 2.48 -
DY 3.42 6.21 5.54 2.12 1.97 0.91 0.00 -
P/NAPS 0.51 0.61 0.60 0.68 0.80 0.78 1.01 -10.75%

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