[ASIAPAC] QoQ Quarter Result on 30-Jun-2016 [#1]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -97.07%
YoY- 124.38%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 90,326 66,722 50,490 60,790 57,840 47,726 28,272 116.76%
PBT 9,206 2,754 402 2,331 71,482 27,936 -4,467 -
Tax -1,588 -2,081 -1,590 -649 -13,925 -381 -103 518.42%
NP 7,618 673 -1,188 1,682 57,557 27,555 -4,570 -
-
NP to SH 7,626 683 -1,181 1,689 57,565 27,559 -4,561 -
-
Tax Rate 17.25% 75.56% 395.52% 27.84% 19.48% 1.36% - -
Total Cost 82,708 66,049 51,678 59,108 283 20,171 32,842 84.99%
-
Net Worth 838,280 863,531 855,240 864,370 862,728 803,969 780,327 4.88%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 838,280 863,531 855,240 864,370 862,728 803,969 780,327 4.88%
NOSH 966,874 992,565 984,166 993,529 992,783 991,330 991,521 -1.66%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.43% 1.01% -2.35% 2.77% 99.51% 57.74% -16.16% -
ROE 0.91% 0.08% -0.14% 0.20% 6.67% 3.43% -0.58% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.34 6.72 5.13 6.12 5.83 4.81 2.85 120.47%
EPS 0.77 0.07 -0.12 0.17 2.80 2.78 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.87 0.869 0.87 0.869 0.811 0.787 6.66%
Adjusted Per Share Value based on latest NOSH - 993,529
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 8.60 6.35 4.81 5.79 5.51 4.54 2.69 116.86%
EPS 0.73 0.07 -0.11 0.16 5.48 2.62 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.798 0.8221 0.8142 0.8229 0.8213 0.7654 0.7428 4.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.19 0.155 0.165 0.175 0.19 0.20 0.20 -
P/RPS 2.03 2.31 3.22 2.86 3.26 4.15 7.01 -56.19%
P/EPS 24.09 225.25 -137.50 102.94 3.28 7.19 -43.48 -
EY 4.15 0.44 -0.73 0.97 30.52 13.90 -2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.19 0.20 0.22 0.25 0.25 -8.16%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 22/02/17 28/11/16 29/08/16 30/05/16 24/02/16 26/11/15 -
Price 0.17 0.17 0.15 0.165 0.18 0.19 0.21 -
P/RPS 1.82 2.53 2.92 2.70 3.09 3.95 7.36 -60.56%
P/EPS 21.55 247.05 -125.00 97.06 3.10 6.83 -45.65 -
EY 4.64 0.40 -0.80 1.03 32.21 14.63 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.17 0.19 0.21 0.23 0.27 -18.11%

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