[TURIYA] QoQ Cumulative Quarter Result on 2017-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 19,383 14,744 9,916 4,872 19,233 14,154 9,335 62.83% QoQ % 31.46% 48.69% 103.53% -74.67% 35.88% 51.62% - Horiz. % 207.64% 157.94% 106.22% 52.19% 206.03% 151.62% 100.00%
PBT -2,542 467 601 -235 -1,044 333 -1,030 82.72% QoQ % -644.33% -22.30% 355.74% 77.49% -413.51% 132.33% - Horiz. % 246.80% -45.34% -58.35% 22.82% 101.36% -32.33% 100.00%
Tax -176 -101 -55 0 -133 51 -22 300.51% QoQ % -74.26% -83.64% 0.00% 0.00% -360.78% 331.82% - Horiz. % 800.00% 459.09% 250.00% -0.00% 604.55% -231.82% 100.00%
NP -2,718 366 546 -235 -1,177 384 -1,052 88.40% QoQ % -842.62% -32.97% 332.34% 80.03% -406.51% 136.50% - Horiz. % 258.37% -34.79% -51.90% 22.34% 111.88% -36.50% 100.00%
NP to SH -2,667 392 563 -229 -1,451 99 -938 100.83% QoQ % -780.36% -30.37% 345.85% 84.22% -1,565.66% 110.55% - Horiz. % 284.33% -41.79% -60.02% 24.41% 154.69% -10.55% 100.00%
Tax Rate - % 21.63 % 9.15 % - % - % -15.32 % - % - QoQ % 0.00% 136.39% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -141.19% -59.73% 0.00% 0.00% 100.00% -
Total Cost 22,101 14,378 9,370 5,107 20,410 13,770 10,387 65.51% QoQ % 53.71% 53.45% 83.47% -74.98% 48.22% 32.57% - Horiz. % 212.78% 138.42% 90.21% 49.17% 196.50% 132.57% 100.00%
Net Worth 123,513 125,800 125,800 125,800 128,087 128,087 125,800 -1.22% QoQ % -1.82% 0.00% 0.00% -1.79% 0.00% 1.82% - Horiz. % 98.18% 100.00% 100.00% 100.00% 101.82% 101.82% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 123,513 125,800 125,800 125,800 128,087 128,087 125,800 -1.22% QoQ % -1.82% 0.00% 0.00% -1.79% 0.00% 1.82% - Horiz. % 98.18% 100.00% 100.00% 100.00% 101.82% 101.82% 100.00%
NOSH 228,728 228,728 228,728 228,728 228,728 228,728 228,728 - 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -14.02 % 2.48 % 5.51 % -4.82 % -6.12 % 2.71 % -11.27 % 15.68% QoQ % -665.32% -54.99% 214.32% 21.24% -325.83% 124.05% - Horiz. % 124.40% -22.01% -48.89% 42.77% 54.30% -24.05% 100.00%
ROE -2.16 % 0.31 % 0.45 % -0.18 % -1.13 % 0.08 % -0.75 % 102.55% QoQ % -796.77% -31.11% 350.00% 84.07% -1,512.50% 110.67% - Horiz. % 288.00% -41.33% -60.00% 24.00% 150.67% -10.67% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.47 6.45 4.34 2.13 8.41 6.19 4.08 62.81% QoQ % 31.32% 48.62% 103.76% -74.67% 35.86% 51.72% - Horiz. % 207.60% 158.09% 106.37% 52.21% 206.13% 151.72% 100.00%
EPS -1.17 0.17 0.25 -0.10 -0.63 0.04 -0.41 101.32% QoQ % -788.24% -32.00% 350.00% 84.13% -1,675.00% 109.76% - Horiz. % 285.37% -41.46% -60.98% 24.39% 153.66% -9.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5400 0.5500 0.5500 0.5500 0.5600 0.5600 0.5500 -1.22% QoQ % -1.82% 0.00% 0.00% -1.79% 0.00% 1.82% - Horiz. % 98.18% 100.00% 100.00% 100.00% 101.82% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,728 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.47 6.45 4.34 2.13 8.41 6.19 4.08 62.81% QoQ % 31.32% 48.62% 103.76% -74.67% 35.86% 51.72% - Horiz. % 207.60% 158.09% 106.37% 52.21% 206.13% 151.72% 100.00%
EPS -1.17 0.17 0.25 -0.10 -0.63 0.04 -0.41 101.32% QoQ % -788.24% -32.00% 350.00% 84.13% -1,675.00% 109.76% - Horiz. % 285.37% -41.46% -60.98% 24.39% 153.66% -9.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5400 0.5500 0.5500 0.5500 0.5600 0.5600 0.5500 -1.22% QoQ % -1.82% 0.00% 0.00% -1.79% 0.00% 1.82% - Horiz. % 98.18% 100.00% 100.00% 100.00% 101.82% 101.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1850 0.1900 0.1850 0.1950 0.2000 0.1500 0.1750 -
P/RPS 2.18 2.95 4.27 9.15 2.38 2.42 4.29 -36.35% QoQ % -26.10% -30.91% -53.33% 284.45% -1.65% -43.59% - Horiz. % 50.82% 68.76% 99.53% 213.29% 55.48% 56.41% 100.00%
P/EPS -15.87 110.86 75.16 -194.77 -31.53 346.56 -42.67 -48.31% QoQ % -114.32% 47.50% 138.59% -517.73% -109.10% 912.19% - Horiz. % 37.19% -259.81% -176.14% 456.46% 73.89% -812.19% 100.00%
EY -6.30 0.90 1.33 -0.51 -3.17 0.29 -2.34 93.65% QoQ % -800.00% -32.33% 360.78% 83.91% -1,193.10% 112.39% - Horiz. % 269.23% -38.46% -56.84% 21.79% 135.47% -12.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.35 0.34 0.35 0.36 0.27 0.32 4.13% QoQ % -2.86% 2.94% -2.86% -2.78% 33.33% -15.62% - Horiz. % 106.25% 109.38% 106.25% 109.38% 112.50% 84.38% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 21/11/17 23/08/17 24/05/17 15/02/17 15/11/16 -
Price 0.1550 0.2000 0.1900 0.1850 0.2050 0.1900 0.1700 -
P/RPS 1.83 3.10 4.38 8.69 2.44 3.07 4.17 -42.28% QoQ % -40.97% -29.22% -49.60% 256.15% -20.52% -26.38% - Horiz. % 43.88% 74.34% 105.04% 208.39% 58.51% 73.62% 100.00%
P/EPS -13.29 116.70 77.19 -184.78 -32.32 438.97 -41.45 -53.19% QoQ % -111.39% 51.19% 141.77% -471.72% -107.36% 1,159.04% - Horiz. % 32.06% -281.54% -186.22% 445.79% 77.97% -1,059.03% 100.00%
EY -7.52 0.86 1.30 -0.54 -3.09 0.23 -2.41 113.68% QoQ % -974.42% -33.85% 340.74% 82.52% -1,443.48% 109.54% - Horiz. % 312.03% -35.68% -53.94% 22.41% 128.22% -9.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.29 0.36 0.35 0.34 0.37 0.34 0.31 -4.35% QoQ % -19.44% 2.86% 2.94% -8.11% 8.82% 9.68% - Horiz. % 93.55% 116.13% 112.90% 109.68% 119.35% 109.68% 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
TURIYA 1Q 30 June 17.pdf 
