[ASIAPLY] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 60.06%
YoY- 128.13%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 61,026 74,020 56,760 50,802 37,006 78,459 89,569 -22.58%
PBT 6,486 8,084 5,317 1,836 1,046 1,006 583 399.08%
Tax -2,386 -2,448 -709 -462 -188 -319 -114 660.87%
NP 4,100 5,636 4,608 1,373 858 687 469 324.92%
-
NP to SH 4,100 5,636 4,608 1,373 858 687 469 324.92%
-
Tax Rate 36.79% 30.28% 13.33% 25.16% 17.97% 31.71% 19.55% -
Total Cost 56,926 68,384 52,152 49,429 36,148 77,772 89,100 -25.83%
-
Net Worth 36,794 37,218 12,348 0 22,763 22,899 21,736 42.08%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 474 - - 660 326 -
Div Payout % - - 10.31% - - 96.15% 69.44% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 36,794 37,218 12,348 0 22,763 22,899 21,736 42.08%
NOSH 262,820 265,849 94,989 88,031 87,551 88,076 86,944 109.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.72% 7.61% 8.12% 2.70% 2.32% 0.88% 0.52% -
ROE 11.14% 15.14% 37.32% 0.00% 3.77% 3.00% 2.16% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.22 27.84 59.75 57.71 42.27 89.08 103.02 -62.99%
EPS 1.56 2.12 1.69 1.56 0.98 0.78 0.54 102.97%
DPS 0.00 0.00 0.50 0.00 0.00 0.75 0.38 -
NAPS 0.14 0.14 0.13 0.00 0.26 0.26 0.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 87,468
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.37 7.72 5.92 5.30 3.86 8.19 9.34 -22.53%
EPS 0.43 0.59 0.48 0.14 0.09 0.07 0.05 320.30%
DPS 0.00 0.00 0.05 0.00 0.00 0.07 0.03 -
NAPS 0.0384 0.0388 0.0129 0.00 0.0237 0.0239 0.0227 42.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.26 0.195 0.235 0.655 0.585 0.255 0.235 -
P/RPS 1.12 0.70 0.39 1.13 1.38 0.29 0.23 187.57%
P/EPS 16.67 9.20 4.84 41.99 59.69 32.69 43.52 -47.28%
EY 6.00 10.87 20.64 2.38 1.68 3.06 2.30 89.61%
DY 0.00 0.00 2.13 0.00 0.00 2.94 1.60 -
P/NAPS 1.86 1.39 1.81 0.00 2.25 0.98 0.94 57.67%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 25/02/16 25/11/15 14/08/15 25/05/15 26/02/15 -
Price 0.24 0.265 0.205 0.275 0.585 0.505 0.24 -
P/RPS 1.03 0.95 0.34 0.48 1.38 0.57 0.23 171.93%
P/EPS 15.38 12.50 4.23 17.63 59.69 64.74 44.44 -50.73%
EY 6.50 8.00 23.66 5.67 1.68 1.54 2.25 102.97%
DY 0.00 0.00 2.44 0.00 0.00 1.49 1.56 -
P/NAPS 1.71 1.89 1.58 0.00 2.25 1.94 0.96 46.99%

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