[ASIAPAC] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 51.89%
YoY- 131.63%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 226,926 225,824 247,104 284,191 269,800 244,036 144,320 35.10%
PBT 22,822 21,376 30,768 43,367 40,485 35,218 20,520 7.32%
Tax -12,370 -12,168 -14,900 -2,538 -13,604 -11,100 -8,516 28.17%
NP 10,452 9,208 15,868 40,829 26,881 24,118 12,004 -8.79%
-
NP to SH 10,462 9,220 15,876 40,832 26,882 24,120 12,004 -8.73%
-
Tax Rate 54.20% 56.92% 48.43% 5.85% 33.60% 31.52% 41.50% -
Total Cost 216,474 216,616 231,236 243,362 242,918 219,918 132,316 38.72%
-
Net Worth 388,426 389,482 383,347 409,447 361,357 354,019 342,694 8.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 388,426 389,482 383,347 409,447 361,357 354,019 342,694 8.68%
NOSH 980,874 981,063 968,048 974,874 974,009 972,580 968,064 0.87%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.61% 4.08% 6.42% 14.37% 9.96% 9.88% 8.32% -
ROE 2.69% 2.37% 4.14% 9.97% 7.44% 6.81% 3.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.14 23.02 25.53 29.15 27.70 25.09 14.91 33.93%
EPS 1.07 0.94 1.64 4.00 2.76 2.48 1.24 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.397 0.396 0.42 0.371 0.364 0.354 7.73%
Adjusted Per Share Value based on latest NOSH - 975,811
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.60 21.50 23.52 27.05 25.68 23.23 13.74 35.08%
EPS 1.00 0.88 1.51 3.89 2.56 2.30 1.14 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3698 0.3708 0.3649 0.3898 0.344 0.337 0.3262 8.69%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.22 0.305 0.29 0.20 0.18 0.15 0.135 -
P/RPS 0.95 1.33 1.14 0.69 0.65 0.60 0.91 2.90%
P/EPS 20.63 32.45 17.68 4.78 6.52 6.05 10.89 52.92%
EY 4.85 3.08 5.66 20.94 15.33 16.53 9.19 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.77 0.73 0.48 0.49 0.41 0.38 29.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.235 0.28 0.335 0.27 0.205 0.155 0.13 -
P/RPS 1.02 1.22 1.31 0.93 0.74 0.62 0.87 11.15%
P/EPS 22.03 29.79 20.43 6.45 7.43 6.25 10.48 63.87%
EY 4.54 3.36 4.90 15.51 13.46 16.00 9.54 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.85 0.64 0.55 0.43 0.37 36.37%

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