[OCR] YoY TTM Result on 31-Jul-2017

Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jul-2017
Profit Trend
QoQ- 1162.39%
YoY- 208.46%
View:
Show?
TTM Result
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
Revenue 79,460 98,336 48,045 88,773 -13.77%
PBT 6,734 8,826 4,276 6,631 2.08%
Tax -1,521 -4,223 -2,843 -3,926 -71.85%
NP 5,213 4,603 1,433 2,705 140.40%
-
NP to SH 2,840 4,503 2,451 3,729 -30.51%
-
Tax Rate 22.59% 47.85% 66.49% 59.21% -
Total Cost 74,247 93,733 46,612 86,068 -17.92%
-
Net Worth 96,507 90,789 98,800 89,449 10.68%
Dividend
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
Net Worth 96,507 90,789 98,800 89,449 10.68%
NOSH 292,395 292,295 267,029 241,754 28.95%
Ratio Analysis
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
NP Margin 6.56% 4.68% 2.98% 3.05% -
ROE 2.94% 4.96% 2.48% 4.17% -
Per Share
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
RPS 27.99 36.83 17.99 36.72 -30.43%
EPS 1.00 1.69 0.92 1.54 -43.85%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.37 0.37 -10.68%
Adjusted Per Share Value based on latest NOSH - 241,754
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
RPS 2.38 2.94 1.44 2.66 -13.81%
EPS 0.09 0.13 0.07 0.11 -23.53%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0272 0.0296 0.0268 10.61%
Price Multiplier on Financial Quarter End Date
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
Date 30/04/18 31/10/17 29/12/17 31/07/17 -
Price 0.405 0.55 0.555 0.57 -
P/RPS 1.45 1.49 3.08 1.55 -8.53%
P/EPS 40.48 32.62 60.47 36.95 12.97%
EY 2.47 3.07 1.65 2.71 -11.66%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.62 1.50 1.54 -29.15%
Price Multiplier on Announcement Date
30/04/18 31/10/17 31/12/17 31/07/17 CAGR
Date 27/06/18 13/12/17 - 28/09/17 -
Price 0.355 0.525 0.00 0.57 -
P/RPS 1.27 1.43 0.00 1.55 -23.38%
P/EPS 35.48 31.13 0.00 36.95 -5.28%
EY 2.82 3.21 0.00 2.71 5.46%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.54 0.00 1.54 -40.83%

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