[3A] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.61%
YoY- -2.36%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 352,400 258,476 167,342 74,593 311,410 234,111 161,148 68.23%
PBT 30,350 26,009 15,892 5,932 26,186 19,239 14,391 64.23%
Tax -10,266 -8,996 -5,382 -2,417 -8,056 -5,755 -5,588 49.83%
NP 20,084 17,013 10,510 3,515 18,130 13,484 8,803 73.04%
-
NP to SH 20,084 17,013 10,510 3,515 18,130 13,484 8,803 73.04%
-
Tax Rate 33.83% 34.59% 33.87% 40.75% 30.76% 29.91% 38.83% -
Total Cost 332,316 241,463 156,832 71,078 293,280 220,627 152,345 67.95%
-
Net Worth 248,293 251,493 242,595 236,373 231,560 232,058 227,109 6.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,293 251,493 242,595 236,373 231,560 232,058 227,109 6.10%
NOSH 393,803 393,819 393,632 394,943 393,275 393,119 392,991 0.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.70% 6.58% 6.28% 4.71% 5.82% 5.76% 5.46% -
ROE 8.09% 6.76% 4.33% 1.49% 7.83% 5.81% 3.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.49 65.63 42.51 18.89 79.18 59.55 41.01 67.99%
EPS 5.10 4.32 2.67 0.89 4.61 3.43 2.24 72.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 5.96%
Adjusted Per Share Value based on latest NOSH - 394,943
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.63 52.54 34.01 15.16 63.29 47.58 32.75 68.25%
EPS 4.08 3.46 2.14 0.71 3.68 2.74 1.79 72.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5047 0.5112 0.4931 0.4804 0.4707 0.4717 0.4616 6.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.05 0.95 1.09 0.90 0.875 0.955 0.885 -
P/RPS 1.17 1.45 2.56 4.77 1.11 1.60 2.16 -33.47%
P/EPS 20.59 21.99 40.82 101.12 18.98 27.84 39.51 -35.16%
EY 4.86 4.55 2.45 0.99 5.27 3.59 2.53 54.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.49 1.77 1.50 1.49 1.62 1.53 5.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 -
Price 1.09 1.06 0.985 0.965 1.00 0.92 0.98 -
P/RPS 1.22 1.62 2.32 5.11 1.26 1.54 2.39 -36.05%
P/EPS 21.37 24.54 36.89 108.43 21.69 26.82 43.75 -37.89%
EY 4.68 4.08 2.71 0.92 4.61 3.73 2.29 60.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.66 1.60 1.61 1.70 1.56 1.70 1.16%

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