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

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 88.5%
YoY- -18.05%
Quarter Report
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 8,026 3,859 3,617 2,189 32,351 24,730 18,788 -43.19%
PBT -88,519 -8,949 -8,774 -3,067 -26,467 -13,644 -5,188 559.34%
Tax -1,903 194 0 0 -194 0 0 -
NP -90,422 -8,755 -8,774 -3,067 -26,661 -13,644 -5,188 568.73%
-
NP to SH -90,422 -8,755 -8,774 -3,067 -26,661 -13,644 -5,188 568.73%
-
Tax Rate - - - - - - - -
Total Cost 98,448 12,614 12,391 5,256 59,012 38,374 23,976 155.76%
-
Net Worth 25,054 0 57,850 57,506 65,890 77,412 86,466 -56.11%
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 25,054 0 57,850 57,506 65,890 77,412 86,466 -56.11%
NOSH 967,366 966,566 964,175 958,437 968,977 967,659 960,740 0.45%
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 -1,126.61% -226.87% -242.58% -140.11% -82.41% -55.17% -27.61% -
ROE -360.90% 0.00% -15.17% -5.33% -40.46% -17.63% -6.00% -
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 0.83 0.40 0.38 0.23 3.34 2.56 1.96 -43.52%
EPS -0.09 -0.91 -0.91 -0.32 -2.81 -1.41 -0.54 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.00 0.06 0.06 0.068 0.08 0.09 -56.31%
Adjusted Per Share Value based on latest NOSH - 958,437
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.83 0.40 0.37 0.23 3.35 2.56 1.94 -43.13%
EPS -9.35 -0.91 -0.91 -0.32 -2.76 -1.41 -0.54 565.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.00 0.0598 0.0595 0.0681 0.0801 0.0894 -56.11%
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 0.01 0.01 0.015 0.04 0.035 0.05 0.04 -
P/RPS 1.21 2.50 4.00 17.51 1.05 1.96 2.05 -29.56%
P/EPS -0.11 -1.10 -1.65 -12.50 -1.27 -3.55 -7.41 -93.91%
EY -934.72 -90.58 -60.67 -8.00 -78.61 -28.20 -13.50 1573.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.25 0.67 0.51 0.63 0.44 -7.70%
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 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.005 0.015 0.01 0.015 0.035 0.045 0.045 -
P/RPS 0.60 3.76 2.67 6.57 1.05 1.76 2.30 -59.07%
P/EPS -0.05 -1.66 -1.10 -4.69 -1.27 -3.19 -8.33 -96.66%
EY -1,869.45 -60.39 -91.00 -21.33 -78.61 -31.33 -12.00 2768.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.17 0.25 0.51 0.56 0.50 -47.44%

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