[ASIAPAC] QoQ Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -101.88%
YoY- -274.58%
Quarter Report
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 57,840 47,726 28,272 21,067 60,117 57,283 51,136 8.55%
PBT 71,482 27,936 -4,467 -6,875 511,427 6,428 2,996 727.17%
Tax -13,925 -381 -103 -56 -141,987 -3,194 -2,359 226.26%
NP 57,557 27,555 -4,570 -6,931 369,440 3,234 637 1908.08%
-
NP to SH 57,565 27,559 -4,561 -6,929 369,444 3,236 641 1899.91%
-
Tax Rate 19.48% 1.36% - - 27.76% 49.69% 78.74% -
Total Cost 283 20,171 32,842 27,998 -309,323 54,049 50,499 -96.83%
-
Net Worth 862,728 803,969 780,327 782,977 785,610 388,319 364,105 77.63%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 2,957 - - -
Div Payout % - - - - 0.80% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 862,728 803,969 780,327 782,977 785,610 388,319 364,105 77.63%
NOSH 992,783 991,330 991,521 989,857 985,709 980,606 917,142 5.42%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 99.51% 57.74% -16.16% -32.90% 614.54% 5.65% 1.25% -
ROE 6.67% 3.43% -0.58% -0.88% 47.03% 0.83% 0.18% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.83 4.81 2.85 2.13 6.10 5.84 5.58 2.96%
EPS 2.80 2.78 -0.46 -0.70 37.48 0.33 0.07 1066.98%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.869 0.811 0.787 0.791 0.797 0.396 0.397 68.50%
Adjusted Per Share Value based on latest NOSH - 989,857
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.51 4.54 2.69 2.01 5.72 5.45 4.87 8.57%
EPS 5.48 2.62 -0.43 -0.66 35.17 0.31 0.06 1922.52%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.8213 0.7654 0.7428 0.7454 0.7479 0.3697 0.3466 77.64%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.19 0.20 0.20 0.245 0.23 0.22 0.305 -
P/RPS 3.26 4.15 7.01 11.51 3.77 3.77 5.47 -29.15%
P/EPS 3.28 7.19 -43.48 -35.00 0.61 66.67 436.39 -96.15%
EY 30.52 13.90 -2.30 -2.86 162.96 1.50 0.23 2493.85%
DY 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
P/NAPS 0.22 0.25 0.25 0.31 0.29 0.56 0.77 -56.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 -
Price 0.18 0.19 0.21 0.18 0.25 0.235 0.28 -
P/RPS 3.09 3.95 7.36 8.46 4.10 4.02 5.02 -27.61%
P/EPS 3.10 6.83 -45.65 -25.71 0.67 71.21 400.62 -96.07%
EY 32.21 14.63 -2.19 -3.89 149.92 1.40 0.25 2443.41%
DY 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 0.21 0.23 0.27 0.23 0.31 0.59 0.71 -55.57%

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