[RVIEW] YoY 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- 103.56%
YoY- -46.49%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 6,284 6,618 10,445 7,405 9,317 7,895 5,545 2.10%
PBT -362 2,354 5,652 2,589 4,564 3,784 1,174 -
Tax -382 -553 -1,381 -701 -1,011 -1,055 -440 -2.32%
NP -744 1,801 4,271 1,888 3,553 2,729 734 -
-
NP to SH -671 1,777 4,159 1,830 3,420 2,159 739 -
-
Tax Rate - 23.49% 24.43% 27.08% 22.15% 27.88% 37.48% -
Total Cost 7,028 4,817 6,174 5,517 5,764 5,166 4,811 6.51%
-
Net Worth 263,941 266,535 318,415 306,094 304,797 293,124 302,203 -2.22%
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 - - - - 6,485 6,485 -64.94%
Div Payout % 0.00% - - - - 300.37% 877.54% -
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 263,941 266,535 318,415 306,094 304,797 293,124 302,203 -2.22%
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 -11.84% 27.21% 40.89% 25.50% 38.13% 34.57% 13.24% -
ROE -0.25% 0.67% 1.31% 0.60% 1.12% 0.74% 0.24% -
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 9.69 10.21 16.11 11.42 14.37 12.17 8.55 2.10%
EPS -1.03 2.74 6.41 2.82 5.27 3.33 1.14 -
DPS 0.02 0.00 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 9.69 10.20 16.10 11.42 14.36 12.17 8.55 2.10%
EPS -1.03 2.74 6.41 2.82 5.27 3.33 1.14 -
DPS 0.02 0.00 0.00 0.00 0.00 10.00 10.00 -64.48%
NAPS 4.0693 4.1093 4.9092 4.7192 4.6992 4.5193 4.6592 -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 30.24 36.06 23.66 32.40 26.59 36.14 47.48 -7.24%
P/EPS -283.18 134.30 59.41 131.12 72.44 132.16 356.28 -
EY -0.35 0.74 1.68 0.76 1.38 0.76 0.28 -
DY 0.01 0.00 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 29.93 37.53 22.97 33.28 26.80 35.98 48.65 -7.77%
P/EPS -280.28 139.77 57.69 134.66 73.00 131.56 365.06 -
EY -0.36 0.72 1.73 0.74 1.37 0.76 0.27 -
DY 0.01 0.00 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