[VARIA] YoY TTM Result on 31-Oct-2015

Announcement Date
10-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Oct-2015
Profit Trend
QoQ- -38.28%
YoY- -53.28%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Revenue 42,018 32,436 54,334 46,859 36,084 101,441 53,504 -2.83%
PBT -12,010 -15,132 -13,364 2,040 144 4,291 553 -
Tax -1,346 -1,314 -1,000 -731 -95 -1,725 -219 24.07%
NP -13,356 -16,446 -14,364 1,309 49 2,566 334 -
-
NP to SH -11,875 -14,392 -11,871 1,203 226 2,575 276 -
-
Tax Rate - - - 35.83% 65.97% 40.20% 39.60% -
Total Cost 55,374 48,882 68,698 45,550 36,035 98,875 53,170 0.48%
-
Net Worth 36,850 36,850 36,180 60,299 58,290 0 58,290 -5.30%
Dividend
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Net Worth 36,850 36,850 36,180 60,299 58,290 0 58,290 -5.30%
NOSH 67,000 67,000 67,000 67,000 67,000 67,000 67,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
NP Margin -31.79% -50.70% -26.44% 2.79% 0.14% 2.53% 0.62% -
ROE -32.23% -39.06% -32.81% 2.00% 0.39% 0.00% 0.47% -
Per Share
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
RPS 62.71 48.41 81.10 69.94 53.86 151.40 79.86 -2.83%
EPS -17.72 -21.48 -17.72 1.80 0.34 3.84 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.54 0.90 0.87 0.00 0.87 -5.30%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
RPS 9.72 7.50 12.56 10.83 8.34 23.45 12.37 -2.82%
EPS -2.75 -3.33 -2.74 0.28 0.05 0.60 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0852 0.0837 0.1394 0.1348 0.00 0.1348 -5.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Date 30/06/23 31/03/23 30/12/22 30/10/15 31/03/15 31/10/14 30/01/15 -
Price 0.78 0.87 0.995 0.37 0.375 0.43 0.35 -
P/RPS 1.24 1.80 1.23 0.53 0.70 0.28 0.44 13.10%
P/EPS -4.40 -4.05 -5.62 20.61 111.17 11.19 84.96 -
EY -22.72 -24.69 -17.81 4.85 0.90 8.94 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.58 1.84 0.41 0.43 0.00 0.40 16.24%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 31/10/15 31/03/15 31/10/14 31/01/15 CAGR
Date 24/08/23 25/05/23 23/02/23 - - 18/12/14 24/03/15 -
Price 0.815 0.80 0.935 0.00 0.00 0.40 0.36 -
P/RPS 1.30 1.65 1.15 0.00 0.00 0.26 0.45 13.43%
P/EPS -4.60 -3.72 -5.28 0.00 0.00 10.41 87.39 -
EY -21.75 -26.85 -18.95 0.00 0.00 9.61 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.45 1.73 0.00 0.00 0.00 0.41 16.47%

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