[ASIAPAC] QoQ Quarter Result on 30-Sep-2012 [#2]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -228.2%
YoY- -153.36%
Quarter Report
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 36,080 43,920 31,764 12,139 15,415 12,981 5,711 242.12%
PBT 5,130 1,796 3,804 96 595 -7,890 1,465 130.77%
Tax -2,129 15,045 -3,010 -437 -329 14,154 -3,217 -24.07%
NP 3,001 16,841 794 -341 266 6,264 -1,752 -
-
NP to SH 3,001 16,909 794 -341 266 6,315 -1,752 -
-
Tax Rate 41.50% -837.69% 79.13% 455.21% 55.29% - 219.59% -
Total Cost 33,079 27,079 30,970 12,480 15,149 6,717 7,463 170.07%
-
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.41%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 342,694 341,502 327,525 375,100 292,600 320,607 321,199 4.41%
NOSH 968,064 975,722 992,500 1,136,666 886,666 971,538 973,333 -0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.32% 38.34% 2.50% -2.81% 1.73% 48.26% -30.68% -
ROE 0.88% 4.95% 0.24% -0.09% 0.09% 1.97% -0.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.73 4.50 3.20 1.07 1.74 1.34 0.59 242.28%
EPS 0.31 1.73 0.08 -0.03 0.03 0.65 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.354 0.35 0.33 0.33 0.33 0.33 0.33 4.79%
Adjusted Per Share Value based on latest NOSH - 1,136,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.43 4.18 3.02 1.16 1.47 1.24 0.54 243.36%
EPS 0.29 1.61 0.08 -0.03 0.03 0.60 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3262 0.3251 0.3118 0.3571 0.2785 0.3052 0.3058 4.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.11 0.10 0.11 0.11 0.11 0.10 -
P/RPS 3.62 2.44 3.12 10.30 6.33 8.23 17.04 -64.43%
P/EPS 43.55 6.35 125.00 -366.67 366.67 16.92 -55.56 -
EY 2.30 15.75 0.80 -0.27 0.27 5.91 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.31 0.30 0.33 0.33 0.33 0.30 17.08%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 26/11/12 27/08/12 28/05/12 28/02/12 -
Price 0.13 0.125 0.105 0.10 0.11 0.10 0.12 -
P/RPS 3.49 2.78 3.28 9.36 6.33 7.48 20.45 -69.26%
P/EPS 41.94 7.21 131.25 -333.33 366.67 15.38 -66.67 -
EY 2.38 13.86 0.76 -0.30 0.27 6.50 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.32 0.30 0.33 0.30 0.36 1.84%

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