[VARIA] YoY Quarter Result on 31-Mar-2017 [#4]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 645.56%
YoY- 163.93%
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Revenue 5,162 16,480 6,338 16,399 23,315 47,937 21,228 -17.90%
PBT 4,663 -2,188 -6,399 1,567 -844 3,738 3,044 6.13%
Tax -676 -290 94 -625 -947 -1,506 -347 9.75%
NP 3,987 -2,478 -6,305 942 -1,791 2,232 2,697 5.60%
-
NP to SH 4,127 -2,602 -6,375 982 -1,536 2,299 2,697 6.11%
-
Tax Rate 14.50% - - 39.89% - 40.29% 11.40% -
Total Cost 1,175 18,958 12,643 15,457 25,106 45,705 18,531 -31.94%
-
Net Worth 48,910 45,560 50,919 60,970 59,629 55,609 52,262 -0.92%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Net Worth 48,910 45,560 50,919 60,970 59,629 55,609 52,262 -0.92%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,002 -0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
NP Margin 77.24% -15.04% -99.48% 5.74% -7.68% 4.66% 12.70% -
ROE 8.44% -5.71% -12.52% 1.61% -2.58% 4.13% 5.16% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
RPS 7.70 24.60 9.46 24.48 34.80 71.55 31.68 -17.91%
EPS 6.16 -3.88 -9.51 1.47 -2.29 3.43 4.03 6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.68 0.76 0.91 0.89 0.83 0.78 -0.92%
Adjusted Per Share Value based on latest NOSH - 67,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
RPS 1.19 3.81 1.47 3.79 5.39 11.08 4.91 -17.94%
EPS 0.95 -0.60 -1.47 0.23 -0.36 0.53 0.62 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1053 0.1177 0.141 0.1379 0.1286 0.1208 -0.91%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/01/14 31/01/13 -
Price 0.81 1.53 0.285 0.32 0.375 0.385 0.405 -
P/RPS 10.51 6.22 3.01 1.31 1.08 0.54 1.28 34.14%
P/EPS 13.15 -39.40 -3.00 21.83 -16.36 11.22 10.06 3.80%
EY 7.60 -2.54 -33.39 4.58 -6.11 8.91 9.94 -3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 2.25 0.38 0.35 0.42 0.46 0.52 11.16%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Date 24/06/20 28/05/19 22/05/18 24/05/17 26/05/16 20/03/14 20/03/13 -
Price 0.81 1.03 0.27 0.355 0.315 0.56 0.36 -
P/RPS 10.51 4.19 2.85 1.45 0.91 0.78 1.14 36.33%
P/EPS 13.15 -26.52 -2.84 24.22 -13.74 16.32 8.94 5.53%
EY 7.60 -3.77 -35.24 4.13 -7.28 6.13 11.18 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.51 0.36 0.39 0.35 0.67 0.46 13.07%

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