[TURIYA] QoQ TTM Result on 2017-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 19,384 19,823 19,814 19,499 19,232 18,630 19,667 -0.96% QoQ % -2.21% 0.05% 1.62% 1.39% 3.23% -5.27% - Horiz. % 98.56% 100.79% 100.75% 99.15% 97.79% 94.73% 100.00%
PBT -2,544 -992 507 -724 -1,124 282 -375 258.78% QoQ % -156.45% -295.66% 170.03% 35.59% -498.58% 175.20% - Horiz. % 678.40% 264.53% -135.20% 193.07% 299.73% -75.20% 100.00%
Tax -175 -284 -166 -133 -133 -151 -264 -23.99% QoQ % 38.38% -71.08% -24.81% 0.00% 11.92% 42.80% - Horiz. % 66.29% 107.58% 62.88% 50.38% 50.38% 57.20% 100.00%
NP -2,719 -1,276 341 -857 -1,257 131 -639 162.82% QoQ % -113.09% -474.19% 139.79% 31.82% -1,059.54% 120.50% - Horiz. % 425.51% 199.69% -53.36% 134.12% 196.71% -20.50% 100.00%
NP to SH 3,452 -1,209 0 -1,287 -1,503 -69 -429 - QoQ % 385.53% 0.00% 0.00% 14.37% -2,078.26% 83.92% - Horiz. % -804.66% 281.82% -0.00% 300.00% 350.35% 16.08% 100.00%
Tax Rate - % - % 32.74 % - % - % 53.55 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 61.14% 0.00% 0.00% 100.00% -
Total Cost 22,103 21,099 19,473 20,356 20,489 18,499 20,306 5.82% QoQ % 4.76% 8.35% -4.34% -0.65% 10.76% -8.90% - Horiz. % 108.85% 103.91% 95.90% 100.25% 100.90% 91.10% 100.00%
Net Worth 123,513 125,800 125,800 125,800 125,800 128,087 123,500 0.01% QoQ % -1.82% 0.00% 0.00% 0.00% -1.79% 3.71% - Horiz. % 100.01% 101.86% 101.86% 101.86% 101.86% 103.71% 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 0 0 0 0 0 0 0 - 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 123,513 125,800 125,800 125,800 125,800 128,087 123,500 0.01% QoQ % -1.82% 0.00% 0.00% 0.00% -1.79% 3.71% - Horiz. % 100.01% 101.86% 101.86% 101.86% 101.86% 103.71% 100.00%
NOSH 228,728 228,728 228,728 228,728 228,728 228,728 224,545 1.24% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.86% - Horiz. % 101.86% 101.86% 101.86% 101.86% 101.86% 101.86% 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 -14.03 % -6.44 % 1.72 % -4.40 % -6.54 % 0.70 % -3.25 % 165.36% QoQ % -117.86% -474.42% 139.09% 32.72% -1,034.29% 121.54% - Horiz. % 431.69% 198.15% -52.92% 135.38% 201.23% -21.54% 100.00%
ROE 2.79 % -0.96 % - % -1.02 % -1.19 % -0.05 % -0.35 % - QoQ % 390.62% 0.00% 0.00% 14.29% -2,280.00% 85.71% - Horiz. % -797.14% 274.29% 0.00% 291.43% 340.00% 14.29% 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 8.67 8.66 8.52 8.41 8.15 8.76 -2.22% QoQ % -2.31% 0.12% 1.64% 1.31% 3.19% -6.96% - Horiz. % 96.69% 98.97% 98.86% 97.26% 96.00% 93.04% 100.00%
EPS 1.51 -0.53 - -0.56 -0.66 -0.03 -0.19 - QoQ % 384.91% 0.00% 0.00% 15.15% -2,100.00% 84.21% - Horiz. % -794.74% 278.95% 0.00% 294.74% 347.37% 15.79% 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 0.5500 0.5600 0.5500 -1.22% QoQ % -1.82% 0.00% 0.00% 0.00% -1.79% 1.82% - Horiz. % 98.18% 100.00% 100.00% 100.00% 100.00% 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 8.67 8.66 8.52 8.41 8.15 8.60 -1.01% QoQ % -2.31% 0.12% 1.64% 1.31% 3.19% -5.23% - Horiz. % 98.49% 100.81% 100.70% 99.07% 97.79% 94.77% 100.00%
EPS 1.51 -0.53 - -0.56 -0.66 -0.03 -0.19 - QoQ % 384.91% 0.00% 0.00% 15.15% -2,100.00% 84.21% - Horiz. % -794.74% 278.95% 0.00% 294.74% 347.37% 15.79% 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 0.5500 0.5600 0.5399 0.01% QoQ % -1.82% 0.00% 0.00% 0.00% -1.79% 3.72% - Horiz. % 100.02% 101.87% 101.87% 101.87% 101.87% 103.72% 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 2.19 2.14 2.29 2.38 1.84 2.00 5.92% QoQ % -0.46% 2.34% -6.55% -3.78% 29.35% -8.00% - Horiz. % 109.00% 109.50% 107.00% 114.50% 119.00% 92.00% 100.00%
P/EPS 12.26 -35.95 0.00 -34.66 -30.44 -497.23 -91.60 - QoQ % 134.10% 0.00% 0.00% -13.86% 93.88% -442.83% - Horiz. % -13.38% 39.25% -0.00% 37.84% 33.23% 542.83% 100.00%
EY 8.16 -2.78 0.00 -2.89 -3.29 -0.20 -1.09 - QoQ % 393.53% 0.00% 0.00% 12.16% -1,545.00% 81.65% - Horiz. % -748.62% 255.05% -0.00% 265.14% 301.83% 18.35% 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 2.31 2.19 2.17 2.44 2.33 1.94 -3.82% QoQ % -20.78% 5.48% 0.92% -11.07% 4.72% 20.10% - Horiz. % 94.33% 119.07% 112.89% 111.86% 125.77% 120.10% 100.00%
P/EPS 10.27 -37.84 0.00 -32.88 -31.20 -629.83 -88.98 - QoQ % 127.14% 0.00% 0.00% -5.38% 95.05% -607.83% - Horiz. % -11.54% 42.53% -0.00% 36.95% 35.06% 707.83% 100.00%
EY 9.74 -2.64 0.00 -3.04 -3.21 -0.16 -1.12 - QoQ % 468.94% 0.00% 0.00% 5.30% -1,906.25% 85.71% - Horiz. % -869.64% 235.71% -0.00% 271.43% 286.61% 14.29% 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 
