[ASIAPAC] QoQ Quarter Result on 30-Jun-2014 [#1]

Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -80.8%
YoY- 32.26%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,117 57,283 51,136 61,776 81,841 80,332 85,938 -21.21%
PBT 511,427 6,428 2,996 7,692 13,003 12,755 12,479 1091.38%
Tax -141,987 -3,194 -2,359 -3,725 7,665 -4,653 -3,421 1101.47%
NP 369,440 3,234 637 3,967 20,668 8,102 9,058 1087.56%
-
NP to SH 369,444 3,236 641 3,969 20,670 8,102 9,059 1087.48%
-
Tax Rate 27.76% 49.69% 78.74% 48.43% -58.95% 36.48% 27.41% -
Total Cost -309,323 54,049 50,499 57,809 61,173 72,230 76,880 -
-
Net Worth 785,610 388,319 364,105 383,347 409,840 362,149 354,567 70.03%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,957 - - - - - - -
Div Payout % 0.80% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 785,610 388,319 364,105 383,347 409,840 362,149 354,567 70.03%
NOSH 985,709 980,606 917,142 968,048 975,811 976,144 974,086 0.79%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 614.54% 5.65% 1.25% 6.42% 25.25% 10.09% 10.54% -
ROE 47.03% 0.83% 0.18% 1.04% 5.04% 2.24% 2.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.10 5.84 5.58 6.38 8.39 8.23 8.82 -21.81%
EPS 37.48 0.33 0.07 0.41 2.12 0.83 0.93 1078.11%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.797 0.396 0.397 0.396 0.42 0.371 0.364 68.69%
Adjusted Per Share Value based on latest NOSH - 968,048
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.72 5.45 4.87 5.88 7.79 7.65 8.18 -21.23%
EPS 35.17 0.31 0.06 0.38 1.97 0.77 0.86 1089.68%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7479 0.3697 0.3466 0.3649 0.3902 0.3448 0.3375 70.05%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.23 0.22 0.305 0.29 0.20 0.18 0.15 -
P/RPS 3.77 3.77 5.47 4.54 2.38 2.19 1.70 70.13%
P/EPS 0.61 66.67 436.39 70.73 9.44 21.69 16.13 -88.75%
EY 162.96 1.50 0.23 1.41 10.59 4.61 6.20 785.77%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.77 0.73 0.48 0.49 0.41 -20.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 -
Price 0.25 0.235 0.28 0.335 0.27 0.205 0.155 -
P/RPS 4.10 4.02 5.02 5.25 3.22 2.49 1.76 75.82%
P/EPS 0.67 71.21 400.62 81.71 12.75 24.70 16.67 -88.28%
EY 149.92 1.40 0.25 1.22 7.85 4.05 6.00 756.36%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.71 0.85 0.64 0.55 0.43 -19.61%

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