[AASIA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -553.97%
YoY- 82.93%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 29,666 25,988 25,813 25,933 24,002 22,356 24,584 13.35%
PBT 1,194 -1,824 2,065 2,596 3,056 -7,004 -2,784 -
Tax -3,246 -2,956 326 -2,493 -2,146 -1,744 -2,006 37.87%
NP -2,052 -4,780 2,391 102 910 -8,748 -4,790 -43.20%
-
NP to SH -4,256 -6,680 5 -953 210 -9,064 -5,409 -14.78%
-
Tax Rate 271.86% - -15.79% 96.03% 70.22% - - -
Total Cost 31,718 30,768 23,422 25,830 23,092 31,104 29,374 5.25%
-
Net Worth 202,219 202,681 204,331 202,483 203,209 201,254 203,623 -0.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 202,219 202,681 204,331 202,483 203,209 201,254 203,623 -0.46%
NOSH 659,984 659,984 659,984 659,984 659,984 119,894 119,933 212.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -6.92% -18.39% 9.26% 0.40% 3.79% -39.13% -19.48% -
ROE -2.10% -3.30% 0.00% -0.47% 0.10% -4.50% -2.66% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.49 3.94 3.91 3.93 3.64 18.65 20.50 -63.69%
EPS -0.64 -1.00 0.00 -0.15 0.04 -7.56 -4.51 -72.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.3071 0.3096 0.3068 0.3079 1.6786 1.6978 -68.09%
Adjusted Per Share Value based on latest NOSH - 659,984
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.28 3.75 3.73 3.75 3.47 3.23 3.55 13.29%
EPS -0.61 -0.96 0.00 -0.14 0.03 -1.31 -0.78 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2921 0.2927 0.2951 0.2925 0.2935 0.2907 0.2941 -0.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.22 0.275 0.22 0.23 0.285 1.60 1.10 -
P/RPS 4.89 6.98 5.62 5.85 7.84 8.58 5.37 -6.05%
P/EPS -34.12 -27.17 29,039.30 -159.23 895.69 -21.16 -24.39 25.10%
EY -2.93 -3.68 0.00 -0.63 0.11 -4.73 -4.10 -20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.71 0.75 0.93 0.95 0.65 7.06%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 24/02/17 23/11/16 18/08/16 19/05/16 26/02/16 -
Price 0.20 0.255 0.255 0.215 0.23 1.84 1.60 -
P/RPS 4.45 6.48 6.52 5.47 6.32 9.87 7.81 -31.29%
P/EPS -31.01 -25.19 33,659.18 -148.84 722.84 -24.34 -35.48 -8.59%
EY -3.22 -3.97 0.00 -0.67 0.14 -4.11 -2.82 9.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.82 0.70 0.75 1.10 0.94 -21.82%

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