[ASIAPAC] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 13.48%
YoY- -61.08%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 98,678 84,268 230,312 226,926 225,824 247,104 284,191 -50.56%
PBT -22,684 -27,500 528,544 22,822 21,376 30,768 43,367 -
Tax -318 -224 -151,265 -12,370 -12,168 -14,900 -2,538 -74.92%
NP -23,002 -27,724 377,279 10,452 9,208 15,868 40,829 -
-
NP to SH -22,980 -27,716 377,291 10,462 9,220 15,876 40,832 -
-
Tax Rate - - 28.62% 54.20% 56.92% 48.43% 5.85% -
Total Cost 121,680 111,992 -146,967 216,474 216,616 231,236 243,362 -36.97%
-
Net Worth 779,537 782,977 785,735 388,426 389,482 383,347 409,447 53.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 2,957 - - - - -
Div Payout % - - 0.78% - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 779,537 782,977 785,735 388,426 389,482 383,347 409,447 53.55%
NOSH 990,517 989,857 985,866 980,874 981,063 968,048 974,874 1.06%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -23.31% -32.90% 163.81% 4.61% 4.08% 6.42% 14.37% -
ROE -2.95% -3.54% 48.02% 2.69% 2.37% 4.14% 9.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.96 8.51 23.36 23.14 23.02 25.53 29.15 -51.09%
EPS -2.32 -2.80 38.27 1.07 0.94 1.64 4.00 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.787 0.791 0.797 0.396 0.397 0.396 0.42 51.93%
Adjusted Per Share Value based on latest NOSH - 980,606
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.63 5.66 15.47 15.24 15.16 16.59 19.08 -50.54%
EPS -1.54 -1.86 25.33 0.70 0.62 1.07 2.74 -
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.5235 0.5258 0.5276 0.2608 0.2615 0.2574 0.2749 53.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.20 0.245 0.23 0.22 0.305 0.29 0.20 -
P/RPS 2.01 2.88 0.98 0.95 1.33 1.14 0.69 103.83%
P/EPS -8.62 -8.75 0.60 20.63 32.45 17.68 4.78 -
EY -11.60 -11.43 166.39 4.85 3.08 5.66 20.94 -
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.29 0.56 0.77 0.73 0.48 -35.24%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 -
Price 0.21 0.18 0.25 0.235 0.28 0.335 0.27 -
P/RPS 2.11 2.11 1.07 1.02 1.22 1.31 0.93 72.57%
P/EPS -9.05 -6.43 0.65 22.03 29.79 20.43 6.45 -
EY -11.05 -15.56 153.08 4.54 3.36 4.90 15.51 -
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.31 0.59 0.71 0.85 0.64 -43.72%

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