[SIGN] YoY TTM Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -3.45%
YoY- 151.03%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 130,581 181,120 234,403 174,944 210,061 284,879 148,521 -2.12%
PBT 3,151 3,090 24,388 55,267 23,443 57,445 13,675 -21.68%
Tax -1,445 -2,163 -4,090 -9,789 -6,282 -14,008 -4,858 -18.28%
NP 1,706 927 20,298 45,478 17,161 43,437 8,817 -23.92%
-
NP to SH 1,138 -851 19,595 42,432 16,903 42,405 8,017 -27.75%
-
Tax Rate 45.86% 70.00% 16.77% 17.71% 26.80% 24.39% 35.52% -
Total Cost 128,875 180,193 214,105 129,466 192,900 241,442 139,704 -1.33%
-
Net Worth 168,141 171,142 176,351 159,740 119,309 153,062 110,731 7.20%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 3,434 5,727 4,805 7,246 4,783 - -
Div Payout % - 0.00% 29.23% 11.32% 42.87% 11.28% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 168,141 171,142 176,351 159,740 119,309 153,062 110,731 7.20%
NOSH 240,304 240,304 240,304 231,508 119,309 119,580 117,799 12.60%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.31% 0.51% 8.66% 26.00% 8.17% 15.25% 5.94% -
ROE 0.68% -0.50% 11.11% 26.56% 14.17% 27.70% 7.24% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 58.25 80.43 102.35 75.57 176.06 238.23 126.08 -12.06%
EPS 0.51 -0.38 8.56 18.33 14.17 35.46 6.81 -35.05%
DPS 0.00 1.50 2.50 2.08 6.00 4.00 0.00 -
NAPS 0.75 0.76 0.77 0.69 1.00 1.28 0.94 -3.69%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.23 28.06 36.31 27.10 32.54 44.13 23.01 -2.12%
EPS 0.18 -0.13 3.04 6.57 2.62 6.57 1.24 -27.48%
DPS 0.00 0.53 0.89 0.74 1.12 0.74 0.00 -
NAPS 0.2605 0.2651 0.2732 0.2475 0.1848 0.2371 0.1715 7.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.39 0.49 0.58 0.975 2.16 2.27 1.35 -
P/RPS 0.67 0.61 0.57 1.29 1.23 0.95 1.07 -7.49%
P/EPS 76.83 -129.66 6.78 5.32 15.25 6.40 19.84 25.28%
EY 1.30 -0.77 14.75 18.80 6.56 15.62 5.04 -20.19%
DY 0.00 3.06 4.31 2.13 2.78 1.76 0.00 -
P/NAPS 0.52 0.64 0.75 1.41 2.16 1.77 1.44 -15.60%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 25/03/16 26/05/14 -
Price 0.35 0.49 0.55 0.995 1.05 2.11 1.40 -
P/RPS 0.60 0.61 0.54 1.32 0.60 0.89 1.11 -9.73%
P/EPS 68.95 -129.66 6.43 5.43 7.41 5.95 20.57 22.31%
EY 1.45 -0.77 15.56 18.42 13.49 16.81 4.86 -18.24%
DY 0.00 3.06 4.55 2.09 5.71 1.90 0.00 -
P/NAPS 0.47 0.64 0.71 1.44 1.05 1.65 1.49 -17.47%

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