[ASIAPAC] QoQ Cumulative 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- 102.52%
YoY- 131.63%
Quarter Report
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 170,195 112,912 61,776 284,191 202,350 122,018 36,080 180.47%
PBT 17,117 10,688 7,692 43,367 30,364 17,609 5,130 122.80%
Tax -9,278 -6,084 -3,725 -2,538 -10,203 -5,550 -2,129 166.08%
NP 7,839 4,604 3,967 40,829 20,161 12,059 3,001 89.33%
-
NP to SH 7,847 4,610 3,969 40,832 20,162 12,060 3,001 89.46%
-
Tax Rate 54.20% 56.92% 48.43% 5.85% 33.60% 31.52% 41.50% -
Total Cost 162,356 108,308 57,809 243,362 182,189 109,959 33,079 187.97%
-
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 2.02% 1.18% 1.04% 9.97% 5.58% 3.41% 0.88% -
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 17.35 11.51 6.38 29.15 20.77 12.55 3.73 177.87%
EPS 0.80 0.47 0.41 4.00 2.07 1.24 0.31 87.81%
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 16.20 10.75 5.88 27.05 19.26 11.62 3.43 180.70%
EPS 0.75 0.44 0.38 3.89 1.92 1.15 0.29 88.08%
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 1.27 2.65 4.54 0.69 0.87 1.20 3.62 -50.16%
P/EPS 27.50 64.91 70.73 4.78 8.70 12.10 43.55 -26.33%
EY 3.64 1.54 1.41 20.94 11.50 8.27 2.30 35.69%
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 1.35 2.43 5.25 0.93 0.99 1.24 3.49 -46.81%
P/EPS 29.38 59.59 81.71 6.45 9.90 12.50 41.94 -21.07%
EY 3.40 1.68 1.22 15.51 10.10 8.00 2.38 26.76%
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