[QUALITY] YoY Quarter Result on 31-Oct-2014 [#3]

Announcement Date
29-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 535.71%
YoY- 304.7%
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 24,126 43,758 38,637 41,789 35,294 55,928 49,820 -11.37%
PBT -3,847 -3,872 -1,289 2,256 -1,199 -1,407 2,388 -
Tax -42 -53 -821 -169 148 303 -602 -35.81%
NP -3,889 -3,925 -2,110 2,087 -1,051 -1,104 1,786 -
-
NP to SH -3,719 -3,858 -2,052 2,135 -1,043 -1,256 1,792 -
-
Tax Rate - - - 7.49% - - 25.21% -
Total Cost 28,015 47,683 40,747 39,702 36,345 57,032 48,034 -8.58%
-
Net Worth 120,560 130,994 122,299 139,108 146,064 153,599 156,002 -4.20%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 120,560 130,994 122,299 139,108 146,064 153,599 156,002 -4.20%
NOSH 57,962 57,962 57,962 57,962 57,962 57,962 57,993 -0.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -16.12% -8.97% -5.46% 4.99% -2.98% -1.97% 3.58% -
ROE -3.08% -2.95% -1.68% 1.53% -0.71% -0.82% 1.15% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 41.62 75.49 66.66 72.10 60.89 96.49 85.91 -11.36%
EPS -6.42 -6.66 -3.54 3.68 -1.80 -2.17 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.26 2.11 2.40 2.52 2.65 2.69 -4.19%
Adjusted Per Share Value based on latest NOSH - 57,962
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 41.62 75.49 66.66 72.10 60.89 96.49 85.95 -11.37%
EPS -6.42 -6.66 -3.54 3.68 -1.80 -2.17 3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.26 2.11 2.40 2.52 2.65 2.6915 -4.20%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.03 1.21 1.51 1.30 1.60 1.20 1.35 -
P/RPS 2.47 1.60 2.27 1.80 2.63 1.24 1.57 7.83%
P/EPS -16.05 -18.18 -42.65 35.29 -88.92 -55.38 43.69 -
EY -6.23 -5.50 -2.34 2.83 -1.12 -1.81 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.72 0.54 0.63 0.45 0.50 0.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 28/12/17 29/12/16 30/12/15 29/12/14 26/12/13 28/12/12 29/12/11 -
Price 0.92 1.18 1.50 1.30 1.53 1.45 1.25 -
P/RPS 2.21 1.56 2.25 1.80 2.51 1.50 1.46 7.14%
P/EPS -14.34 -17.73 -42.37 35.29 -85.03 -66.91 40.45 -
EY -6.97 -5.64 -2.36 2.83 -1.18 -1.49 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.71 0.54 0.61 0.55 0.46 -0.73%

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