[ASIAPAC] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -107.35%
YoY- -274.58%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 154,905 129,420 98,678 84,268 230,312 226,926 225,824 -22.20%
PBT 88,076 22,125 -22,684 -27,500 528,544 22,822 21,376 156.79%
Tax -14,465 -720 -318 -224 -151,265 -12,370 -12,168 12.20%
NP 73,611 21,405 -23,002 -27,724 377,279 10,452 9,208 299.30%
-
NP to SH 73,634 21,425 -22,980 -27,716 377,291 10,462 9,220 299.03%
-
Tax Rate 16.42% 3.25% - - 28.62% 54.20% 56.92% -
Total Cost 81,294 108,014 121,680 111,992 -146,967 216,474 216,616 -47.93%
-
Net Worth 862,564 804,441 779,537 782,977 785,735 388,426 389,482 69.82%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 2,957 - - -
Div Payout % - - - - 0.78% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 862,564 804,441 779,537 782,977 785,735 388,426 389,482 69.82%
NOSH 992,594 991,913 990,517 989,857 985,866 980,874 981,063 0.78%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 47.52% 16.54% -23.31% -32.90% 163.81% 4.61% 4.08% -
ROE 8.54% 2.66% -2.95% -3.54% 48.02% 2.69% 2.37% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.61 13.05 9.96 8.51 23.36 23.14 23.02 -22.79%
EPS 7.40 2.16 -2.32 -2.80 38.27 1.07 0.94 295.23%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.869 0.811 0.787 0.791 0.797 0.396 0.397 68.50%
Adjusted Per Share Value based on latest NOSH - 989,857
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 10.40 8.69 6.63 5.66 15.47 15.24 15.16 -22.19%
EPS 4.94 1.44 -1.54 -1.86 25.33 0.70 0.62 298.42%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.5792 0.5402 0.5235 0.5258 0.5276 0.2608 0.2615 69.83%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.19 0.20 0.20 0.245 0.23 0.22 0.305 -
P/RPS 1.22 1.53 2.01 2.88 0.98 0.95 1.33 -5.58%
P/EPS 2.56 9.26 -8.62 -8.75 0.60 20.63 32.45 -81.57%
EY 39.04 10.80 -11.60 -11.43 166.39 4.85 3.08 442.79%
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.22 0.25 0.25 0.31 0.29 0.56 0.77 -56.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 -
Price 0.18 0.19 0.21 0.18 0.25 0.235 0.28 -
P/RPS 1.15 1.46 2.11 2.11 1.07 1.02 1.22 -3.85%
P/EPS 2.43 8.80 -9.05 -6.43 0.65 22.03 29.79 -81.16%
EY 41.21 11.37 -11.05 -15.56 153.08 4.54 3.36 431.02%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.21 0.23 0.27 0.23 0.31 0.59 0.71 -55.57%

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