[CVIEW] QoQ Quarter Result on 2015-05-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 27,533 23,396 24,140 27,524 35,695 35,238 41,516 -23.97% QoQ % 17.68% -3.08% -12.29% -22.89% 1.30% -15.12% - Horiz. % 66.32% 56.35% 58.15% 66.30% 85.98% 84.88% 100.00%
PBT 5,058 8,692 4,175 4,291 12,388 13,844 22,001 -62.51% QoQ % -41.81% 108.19% -2.70% -65.36% -10.52% -37.08% - Horiz. % 22.99% 39.51% 18.98% 19.50% 56.31% 62.92% 100.00%
Tax -1,966 -2,235 -1,088 -1,250 -3,815 -3,826 -5,830 -51.58% QoQ % 12.04% -105.42% 12.96% 67.23% 0.29% 34.37% - Horiz. % 33.72% 38.34% 18.66% 21.44% 65.44% 65.63% 100.00%
NP 3,092 6,457 3,087 3,041 8,573 10,018 16,171 -66.84% QoQ % -52.11% 109.17% 1.51% -64.53% -14.42% -38.05% - Horiz. % 19.12% 39.93% 19.09% 18.81% 53.01% 61.95% 100.00%
NP to SH 3,092 6,457 3,087 3,041 8,573 10,018 16,171 -66.84% QoQ % -52.11% 109.17% 1.51% -64.53% -14.42% -38.05% - Horiz. % 19.12% 39.93% 19.09% 18.81% 53.01% 61.95% 100.00%
Tax Rate 38.87 % 25.71 % 26.06 % 29.13 % 30.80 % 27.64 % 26.50 % 29.13% QoQ % 51.19% -1.34% -10.54% -5.42% 11.43% 4.30% - Horiz. % 146.68% 97.02% 98.34% 109.92% 116.23% 104.30% 100.00%
Total Cost 24,441 16,939 21,053 24,483 27,122 25,220 25,345 -2.39% QoQ % 44.29% -19.54% -14.01% -9.73% 7.54% -0.49% - Horiz. % 96.43% 66.83% 83.07% 96.60% 107.01% 99.51% 100.00%
Net Worth 288,000 284,999 281,999 278,999 285,999 276,999 280,999 1.66% QoQ % 1.05% 1.06% 1.08% -2.45% 3.25% -1.42% - Horiz. % 102.49% 101.42% 100.36% 99.29% 101.78% 98.58% 100.00%
Dividend 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - 3,000 - 29 7,000 7,000 - QoQ % 0.00% 0.00% 0.00% 0.00% -99.57% 0.00% - Horiz. % 0.00% 0.00% 42.86% 0.00% 0.43% 100.00% 100.00%
Div Payout % - % - % 97.18 % - % 0.35 % 69.87 % 43.29 % - QoQ % 0.00% 0.00% 0.00% 0.00% -99.50% 61.40% - Horiz. % 0.00% 0.00% 224.49% 0.00% 0.81% 161.40% 100.00%
Equity 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 288,000 284,999 281,999 278,999 285,999 276,999 280,999 1.66% QoQ % 1.05% 1.06% 1.08% -2.45% 3.25% -1.42% - Horiz. % 102.49% 101.42% 100.36% 99.29% 101.78% 98.58% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 11.23 % 27.60 % 12.79 % 11.05 % 24.02 % 28.43 % 38.95 % -56.39% QoQ % -59.31% 115.79% 15.75% -54.00% -15.51% -27.01% - Horiz. % 28.83% 70.86% 32.84% 28.37% 61.67% 72.99% 100.00%
ROE 1.07 % 2.27 % 1.09 % 1.09 % 3.00 % 3.62 % 5.75 % -67.44% QoQ % -52.86% 108.26% 0.00% -63.67% -17.13% -37.04% - Horiz. % 18.61% 39.48% 18.96% 18.96% 52.17% 62.96% 100.00%
Per Share 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 27.53 23.40 24.14 27.52 35.70 35.24 41.52 -23.98% QoQ % 17.65% -3.07% -12.28% -22.91% 1.31% -15.13% - Horiz. % 66.31% 56.36% 58.14% 66.28% 85.98% 84.87% 100.00%
EPS 3.09 6.46 3.09 3.04 8.57 10.02 16.17 -66.86% QoQ % -52.17% 109.06% 1.64% -64.53% -14.47% -38.03% - Horiz. % 19.11% 39.95% 19.11% 18.80% 53.00% 61.97% 100.00%
DPS 0.00 0.00 3.00 0.00 0.03 7.00 7.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -99.57% 0.00% - Horiz. % 0.00% 0.00% 42.86% 0.00% 0.43% 100.00% 100.00%
NAPS 2.8800 2.8500 2.8200 2.7900 2.8600 2.7700 2.8100 1.66% QoQ % 1.05% 1.06% 1.08% -2.45% 3.25% -1.42% - Horiz. % 102.49% 101.42% 100.36% 99.29% 101.78% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 27.53 23.40 24.14 27.52 35.70 35.24 41.52 -23.98% QoQ % 17.65% -3.07% -12.28% -22.91% 1.31% -15.13% - Horiz. % 66.31% 56.36% 58.14% 66.28% 85.98% 84.87% 100.00%
EPS 3.09 6.46 3.09 3.04 8.57 10.02 16.17 -66.86% QoQ % -52.17% 109.06% 1.64% -64.53% -14.47% -38.03% - Horiz. % 19.11% 39.95% 19.11% 18.80% 53.00% 61.97% 100.00%
DPS 0.00 0.00 3.00 0.00 0.03 7.00 7.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -99.57% 0.00% - Horiz. % 0.00% 0.00% 42.86% 0.00% 0.43% 100.00% 100.00%
NAPS 2.8800 2.8500 2.8200 2.7900 2.8600 2.7700 2.8100 1.66% QoQ % 1.05% 1.06% 1.08% -2.45% 3.25% -1.42% - Horiz. % 102.49% 101.42% 100.36% 99.29% 101.78% 98.58% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 1.5300 1.6100 1.5200 2.2700 2.6300 2.8000 3.1300 -
P/RPS 5.56 6.88 6.30 8.25 7.37 7.95 7.54 -18.39% QoQ % -19.19% 9.21% -23.64% 11.94% -7.30% 5.44% - Horiz. % 73.74% 91.25% 83.55% 109.42% 97.75% 105.44% 100.00%
P/EPS 49.48 24.93 49.24 74.65 30.68 27.95 19.36 87.04% QoQ % 98.48% -49.37% -34.04% 143.32% 9.77% 44.37% - Horiz. % 255.58% 128.77% 254.34% 385.59% 158.47% 144.37% 100.00%
EY 2.02 4.01 2.03 1.34 3.26 3.58 5.17 -46.59% QoQ % -49.63% 97.54% 51.49% -58.90% -8.94% -30.75% - Horiz. % 39.07% 77.56% 39.26% 25.92% 63.06% 69.25% 100.00%
DY 0.00 0.00 1.97 0.00 0.01 2.50 2.24 - QoQ % 0.00% 0.00% 0.00% 0.00% -99.60% 11.61% - Horiz. % 0.00% 0.00% 87.95% 0.00% 0.45% 111.61% 100.00%
P/NAPS 0.53 0.56 0.54 0.81 0.92 1.01 1.11 -38.94% QoQ % -5.36% 3.70% -33.33% -11.96% -8.91% -9.01% - Horiz. % 47.75% 50.45% 48.65% 72.97% 82.88% 90.99% 100.00%
Price Multiplier on Announcement Date 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/04/16 27/01/16 22/10/15 28/07/15 30/04/15 27/01/15 21/10/14 -
Price 1.4800 1.6000 1.6600 2.1800 2.6800 2.8500 2.9000 -
P/RPS 5.38 6.84 6.88 7.92 7.51 8.09 6.99 -16.03% QoQ % -21.35% -0.58% -13.13% 5.46% -7.17% 15.74% - Horiz. % 76.97% 97.85% 98.43% 113.30% 107.44% 115.74% 100.00%
P/EPS 47.87 24.78 53.77 71.69 31.26 28.45 17.93 92.57% QoQ % 93.18% -53.91% -25.00% 129.33% 9.88% 58.67% - Horiz. % 266.98% 138.20% 299.89% 399.83% 174.34% 158.67% 100.00%
EY 2.09 4.04 1.86 1.39 3.20 3.52 5.58 -48.07% QoQ % -48.27% 117.20% 33.81% -56.56% -9.09% -36.92% - Horiz. % 37.46% 72.40% 33.33% 24.91% 57.35% 63.08% 100.00%
DY 0.00 0.00 1.81 0.00 0.01 2.46 2.41 - QoQ % 0.00% 0.00% 0.00% 0.00% -99.59% 2.07% - Horiz. % 0.00% 0.00% 75.10% 0.00% 0.41% 102.07% 100.00%
P/NAPS 0.51 0.56 0.59 0.78 0.94 1.03 1.03 -37.44% QoQ % -8.93% -5.08% -24.36% -17.02% -8.74% 0.00% - Horiz. % 49.51% 54.37% 57.28% 75.73% 91.26% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2015 Qtr 2 .pdf 
