[CVIEW] YoY Quarter Result on 2016-02-29 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 54,768 29,446 30,275 27,533 35,695 61,396 63,349 -2.40% YoY % 85.99% -2.74% 9.96% -22.87% -41.86% -3.08% - Horiz. % 86.45% 46.48% 47.79% 43.46% 56.35% 96.92% 100.00%
PBT 10,403 5,283 6,194 5,058 12,388 30,465 22,539 -12.09% YoY % 96.91% -14.71% 22.46% -59.17% -59.34% 35.17% - Horiz. % 46.16% 23.44% 27.48% 22.44% 54.96% 135.17% 100.00%
Tax -2,289 -1,586 -1,961 -1,966 -3,815 -8,149 -5,353 -13.20% YoY % -44.33% 19.12% 0.25% 48.47% 53.18% -52.23% - Horiz. % 42.76% 29.63% 36.63% 36.73% 71.27% 152.23% 100.00%
NP 8,114 3,697 4,233 3,092 8,573 22,316 17,186 -11.75% YoY % 119.48% -12.66% 36.90% -63.93% -61.58% 29.85% - Horiz. % 47.21% 21.51% 24.63% 17.99% 49.88% 129.85% 100.00%
NP to SH 8,114 3,697 4,233 3,092 8,573 22,316 17,186 -11.75% YoY % 119.48% -12.66% 36.90% -63.93% -61.58% 29.85% - Horiz. % 47.21% 21.51% 24.63% 17.99% 49.88% 129.85% 100.00%
Tax Rate 22.00 % 30.02 % 31.66 % 38.87 % 30.80 % 26.75 % 23.75 % -1.27% YoY % -26.72% -5.18% -18.55% 26.20% 15.14% 12.63% - Horiz. % 92.63% 126.40% 133.31% 163.66% 129.68% 112.63% 100.00%
Total Cost 46,654 25,749 26,042 24,441 27,122 39,080 46,163 0.18% YoY % 81.19% -1.13% 6.55% -9.88% -30.60% -15.34% - Horiz. % 101.06% 55.78% 56.41% 52.94% 58.75% 84.66% 100.00%
Net Worth 393,000 327,999 304,999 288,000 285,999 256,999 185,000 13.37% YoY % 19.82% 7.54% 5.90% 0.70% 11.28% 38.92% - Horiz. % 212.43% 177.30% 164.86% 155.68% 154.59% 138.92% 100.00%
Dividend 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - 29 7,000 10,000 - YoY % 0.00% 0.00% 0.00% 0.00% -99.57% -30.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.30% 70.00% 100.00%
Div Payout % - % - % - % - % 0.35 % 31.37 % 58.19 % - YoY % 0.00% 0.00% 0.00% 0.00% -98.88% -46.09% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.60% 53.91% 100.00%
Equity 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 393,000 327,999 304,999 288,000 285,999 256,999 185,000 13.37% YoY % 19.82% 7.54% 5.90% 0.70% 11.28% 38.92% - Horiz. % 212.43% 177.30% 164.86% 155.68% 154.59% 138.92% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - YoY % 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 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin 14.82 % 12.56 % 13.98 % 11.23 % 24.02 % 36.35 % 27.13 % -9.58% YoY % 17.99% -10.16% 24.49% -53.25% -33.92% 33.98% - Horiz. % 54.63% 46.30% 51.53% 41.39% 88.54% 133.98% 100.00%
ROE 2.06 % 1.13 % 1.39 % 1.07 % 3.00 % 8.68 % 9.29 % -22.19% YoY % 82.30% -18.71% 29.91% -64.33% -65.44% -6.57% - Horiz. % 22.17% 12.16% 14.96% 11.52% 32.29% 93.43% 100.00%
Per Share 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 54.77 29.45 30.28 27.53 35.70 61.40 63.35 -2.40% YoY % 85.98% -2.74% 9.99% -22.89% -41.86% -3.08% - Horiz. % 86.46% 46.49% 47.80% 43.46% 56.35% 96.92% 100.00%
EPS 8.11 3.70 4.23 3.09 8.57 22.32 17.19 -11.76% YoY % 119.19% -12.53% 36.89% -63.94% -61.60% 29.84% - Horiz. % 47.18% 21.52% 24.61% 17.98% 49.85% 129.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 7.00 10.00 - YoY % 0.00% 0.00% 0.00% 0.00% -99.57% -30.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.30% 70.00% 100.00%
NAPS 3.9300 3.2800 3.0500 2.8800 2.8600 2.5700 1.8500 13.37% YoY % 19.82% 7.54% 5.90% 0.70% 11.28% 38.92% - Horiz. % 212.43% 177.30% 164.86% 155.68% 154.59% 138.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 54.77 29.45 30.28 27.53 35.70 61.40 63.35 -2.40% YoY % 85.98% -2.74% 9.99% -22.89% -41.86% -3.08% - Horiz. % 86.46% 46.49% 47.80% 43.46% 56.35% 96.92% 100.00%
EPS 8.11 3.70 4.23 3.09 8.57 22.32 17.19 -11.76% YoY % 119.19% -12.53% 36.89% -63.94% -61.60% 29.84% - Horiz. % 47.18% 21.52% 24.61% 17.98% 49.85% 129.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 7.00 10.00 - YoY % 0.00% 0.00% 0.00% 0.00% -99.57% -30.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.30% 70.00% 100.00%
NAPS 3.9300 3.2800 3.0500 2.8800 2.8600 2.5700 1.8500 13.37% YoY % 19.82% 7.54% 5.90% 0.70% 11.28% 38.92% - Horiz. % 212.43% 177.30% 164.86% 155.68% 154.59% 138.92% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 1.4900 1.6000 1.6000 1.5300 2.6300 2.6800 1.2200 -
P/RPS 2.72 5.43 5.28 5.56 7.37 4.37 1.93 5.88% YoY % -49.91% 2.84% -5.04% -24.56% 68.65% 126.42% - Horiz. % 140.93% 281.35% 273.58% 288.08% 381.87% 226.42% 100.00%
P/EPS 18.36 43.28 37.80 49.48 30.68 12.01 7.10 17.15% YoY % -57.58% 14.50% -23.61% 61.28% 155.45% 69.15% - Horiz. % 258.59% 609.58% 532.39% 696.90% 432.11% 169.15% 100.00%
EY 5.45 2.31 2.65 2.02 3.26 8.33 14.09 -14.64% YoY % 135.93% -12.83% 31.19% -38.04% -60.86% -40.88% - Horiz. % 38.68% 16.39% 18.81% 14.34% 23.14% 59.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 2.61 8.20 - YoY % 0.00% 0.00% 0.00% 0.00% -99.62% -68.17% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.12% 31.83% 100.00%
P/NAPS 0.38 0.49 0.52 0.53 0.92 1.04 0.66 -8.79% YoY % -22.45% -5.77% -1.89% -42.39% -11.54% 57.58% - Horiz. % 57.58% 74.24% 78.79% 80.30% 139.39% 157.58% 100.00%
Price Multiplier on Announcement Date 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 25/04/19 26/04/18 25/04/17 26/04/16 30/04/15 23/04/14 25/04/13 -
Price 1.4000 1.4300 1.6700 1.4800 2.6800 2.8500 1.4000 -
P/RPS 2.56 4.86 5.52 5.38 7.51 4.64 2.21 2.48% YoY % -47.33% -11.96% 2.60% -28.36% 61.85% 109.95% - Horiz. % 115.84% 219.91% 249.77% 243.44% 339.82% 209.95% 100.00%
P/EPS 17.25 38.68 39.45 47.87 31.26 12.77 8.15 13.30% YoY % -55.40% -1.95% -17.59% 53.13% 144.79% 56.69% - Horiz. % 211.66% 474.60% 484.05% 587.36% 383.56% 156.69% 100.00%
EY 5.80 2.59 2.53 2.09 3.20 7.83 12.28 -11.75% YoY % 123.94% 2.37% 21.05% -34.69% -59.13% -36.24% - Horiz. % 47.23% 21.09% 20.60% 17.02% 26.06% 63.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 2.46 7.14 - YoY % 0.00% 0.00% 0.00% 0.00% -99.59% -65.55% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.14% 34.45% 100.00%
P/NAPS 0.36 0.44 0.55 0.51 0.94 1.11 0.76 -11.70% YoY % -18.18% -20.00% 7.84% -45.74% -15.32% 46.05% - Horiz. % 47.37% 57.89% 72.37% 67.11% 123.68% 146.05% 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
FY2016 Qtr 1.pdf 
