[DNONCE] YoY TTM Result on 30-Nov-2013 [#1]

Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- -63.2%
YoY- -269.32%
View:
Show?
TTM Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 176,811 214,145 190,269 173,117 174,996 174,104 179,879 -0.28%
PBT -8,751 3,067 10,457 -15,778 13,125 -2,322 5,390 -
Tax -581 -3,251 -1,064 -130 -653 -1,094 -761 -4.39%
NP -9,332 -184 9,393 -15,908 12,472 -3,416 4,629 -
-
NP to SH -9,269 -1,040 9,136 -15,897 9,389 -1,931 3,318 -
-
Tax Rate - 106.00% 10.18% - 4.98% - 14.12% -
Total Cost 186,143 214,329 180,876 189,025 162,524 177,520 175,250 1.00%
-
Net Worth 66,599 37,714 45,138 37,445 52,835 44,212 46,630 6.11%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 66,599 37,714 45,138 37,445 52,835 44,212 46,630 6.11%
NOSH 179,999 94,285 45,138 45,115 44,776 45,114 45,272 25.83%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin -5.28% -0.09% 4.94% -9.19% 7.13% -1.96% 2.57% -
ROE -13.92% -2.76% 20.24% -42.45% 17.77% -4.37% 7.12% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 98.23 227.12 421.52 383.72 390.82 385.92 397.32 -20.76%
EPS -5.15 -1.10 20.24 -35.24 20.97 -4.28 7.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 1.00 0.83 1.18 0.98 1.03 -15.67%
Adjusted Per Share Value based on latest NOSH - 45,115
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 20.35 24.64 21.90 19.92 20.14 20.04 20.70 -0.28%
EPS -1.07 -0.12 1.05 -1.83 1.08 -0.22 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0434 0.0519 0.0431 0.0608 0.0509 0.0537 6.09%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.275 0.18 0.43 0.32 0.45 0.30 0.48 -
P/RPS 0.28 0.08 0.10 0.08 0.12 0.08 0.12 15.15%
P/EPS -5.34 -16.32 2.12 -0.91 2.15 -7.01 6.55 -
EY -18.73 -6.13 47.07 -110.11 46.60 -14.27 15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.45 0.43 0.39 0.38 0.31 0.47 7.85%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 26/01/15 28/01/14 29/01/13 30/01/12 26/01/11 -
Price 0.225 0.185 0.39 0.31 0.35 0.36 0.485 -
P/RPS 0.23 0.08 0.09 0.08 0.09 0.09 0.12 11.44%
P/EPS -4.37 -16.77 1.93 -0.88 1.67 -8.41 6.62 -
EY -22.89 -5.96 51.90 -113.67 59.91 -11.89 15.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.39 0.37 0.30 0.37 0.47 4.43%

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