[VARIA] YoY TTM Result on 30-Jun-2015 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ-0.0%
YoY-0.0%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
Revenue 27,545 66,327 48,097 27,246 27,246 120,949 84,262 -19.44%
PBT -8,989 857 1,383 1,840 1,840 5,605 4,345 -
Tax 114 -835 -568 -135 -135 -1,862 -427 -
NP -8,875 22 815 1,705 1,705 3,743 3,918 -
-
NP to SH -9,174 151 779 1,020 1,020 3,240 4,079 -
-
Tax Rate - 97.43% 41.07% 7.34% 7.34% 33.22% 9.83% -
Total Cost 36,420 66,305 47,282 25,541 25,541 117,206 80,344 -14.19%
-
Net Worth 50,250 59,629 59,629 0 58,959 55,609 52,930 -1.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 50,250 59,629 59,629 0 58,959 55,609 52,930 -1.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -32.22% 0.03% 1.69% 6.26% 6.26% 3.09% 4.65% -
ROE -18.26% 0.25% 1.31% 0.00% 1.73% 5.83% 7.71% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
RPS 41.11 99.00 71.79 40.67 40.67 180.52 125.76 -19.44%
EPS -13.69 0.23 1.16 1.52 1.52 4.84 6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.89 0.89 0.00 0.88 0.83 0.79 -1.00%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
RPS 6.37 15.34 11.12 6.30 6.30 27.97 19.48 -19.44%
EPS -2.12 0.03 0.18 0.24 0.24 0.75 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1162 0.1379 0.1379 0.00 0.1363 0.1286 0.1224 -1.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 -
Price 0.265 0.465 0.275 0.37 0.415 0.625 0.35 -
P/RPS 0.64 0.47 0.38 0.91 1.02 0.35 0.28 17.33%
P/EPS -1.94 206.32 23.65 24.30 27.26 12.92 5.75 -
EY -51.67 0.48 4.23 4.11 3.67 7.74 17.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.31 0.00 0.47 0.75 0.44 -4.32%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/04/15 30/04/14 30/04/13 CAGR
Date 28/08/18 22/08/17 23/08/16 - - 28/05/14 30/05/13 -
Price 0.285 0.45 0.29 0.00 0.00 0.52 0.49 -
P/RPS 0.69 0.45 0.40 0.00 0.00 0.29 0.39 11.66%
P/EPS -2.08 199.67 24.94 0.00 0.00 10.75 8.05 -
EY -48.04 0.50 4.01 0.00 0.00 9.30 12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.33 0.00 0.00 0.63 0.62 -9.03%

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