[VARIA] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -186.0%
YoY- -1103.6%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
Revenue 2,254 24,111 9,084 6,099 27,269 0 27,246 -38.23%
PBT -718 -1,398 -194 -1,607 231 0 1,840 -
Tax -238 -4 -12 -1 -113 0 -135 11.58%
NP -956 -1,402 -206 -1,608 118 0 1,705 -
-
NP to SH -971 -1,411 -461 -1,395 139 0 1,020 -
-
Tax Rate - - - - 48.92% - 7.34% -
Total Cost 3,210 25,513 9,290 7,707 27,151 0 25,541 -33.03%
-
Net Worth 47,569 44,220 50,250 59,629 59,629 0 58,959 -4.06%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
Net Worth 47,569 44,220 50,250 59,629 59,629 0 58,959 -4.06%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
NP Margin -42.41% -5.81% -2.27% -26.36% 0.43% 0.00% 6.26% -
ROE -2.04% -3.19% -0.92% -2.34% 0.23% 0.00% 1.73% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
RPS 3.36 35.99 13.56 9.10 40.70 0.00 40.67 -38.24%
EPS -1.45 -2.11 -0.69 -2.08 0.21 0.00 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.66 0.75 0.89 0.89 0.00 0.88 -4.06%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
RPS 0.52 5.57 2.10 1.41 6.30 0.00 6.30 -38.26%
EPS -0.22 -0.33 -0.11 -0.32 0.03 0.00 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1022 0.1162 0.1379 0.1379 0.00 0.1363 -4.05%
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 30/04/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/04/15 -
Price 0.86 1.14 0.265 0.465 0.275 0.37 0.415 -
P/RPS 25.56 3.17 1.95 5.11 0.68 0.00 1.02 86.40%
P/EPS -59.34 -54.13 -38.51 -22.33 132.55 0.00 27.26 -
EY -1.69 -1.85 -2.60 -4.48 0.75 0.00 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.73 0.35 0.52 0.31 0.00 0.47 20.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 CAGR
Date 18/08/20 27/08/19 28/08/18 22/08/17 23/08/16 - 27/05/15 -
Price 0.76 0.93 0.285 0.45 0.29 0.00 0.38 -
P/RPS 22.59 2.58 2.10 4.94 0.71 0.00 0.93 85.28%
P/EPS -52.44 -44.16 -41.42 -21.61 139.78 0.00 24.96 -
EY -1.91 -2.26 -2.41 -4.63 0.72 0.00 4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.41 0.38 0.51 0.33 0.00 0.43 19.27%

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