[VARIA] YoY TTM 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- 153.44%
YoY- 77.46%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/01/14 31/01/13 CAGR
Revenue 72,079 54,615 24,560 87,497 51,827 122,054 136,099 -8.48%
PBT 4,590 -4,331 -10,402 2,695 2,267 5,661 4,295 0.93%
Tax -1,205 -325 125 -1,010 -1,063 -1,762 -714 7.57%
NP 3,385 -4,656 -10,277 1,685 1,204 3,899 3,581 -0.78%
-
NP to SH 2,843 -5,013 -10,108 1,622 914 3,792 3,581 -3.16%
-
Tax Rate 26.25% - - 37.48% 46.89% 31.13% 16.62% -
Total Cost 68,694 59,271 34,837 85,812 50,623 118,155 132,518 -8.75%
-
Net Worth 48,910 45,560 50,919 60,970 58,959 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 58,959 55,609 52,262 -0.92%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 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 4.70% -8.53% -41.84% 1.93% 2.32% 3.19% 2.63% -
ROE 5.81% -11.00% -19.85% 2.66% 1.55% 6.82% 6.85% -
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 107.58 81.51 36.66 130.59 77.35 182.17 203.12 -8.48%
EPS 4.24 -7.48 -15.09 2.42 1.36 5.66 5.34 -3.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.68 0.76 0.91 0.88 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 16.67 12.63 5.68 20.23 11.98 28.22 31.47 -8.48%
EPS 0.66 -1.16 -2.34 0.38 0.21 0.88 0.83 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1053 0.1177 0.141 0.1363 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 0.75 1.88 0.78 0.25 0.48 0.21 0.20 20.25%
P/EPS 19.09 -20.45 -1.89 13.22 27.49 6.80 7.58 13.75%
EY 5.24 -4.89 -52.94 7.57 3.64 14.70 13.20 -12.09%
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 0.43 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 0.75 1.26 0.74 0.27 0.41 0.31 0.18 22.03%
P/EPS 19.09 -13.77 -1.79 14.66 23.09 9.89 6.74 15.63%
EY 5.24 -7.26 -55.88 6.82 4.33 10.11 14.85 -13.52%
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 0.36 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