[ASIAPAC] QoQ Quarter Result on 30-Sep-2013 [#2]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 201.87%
YoY- 2756.6%
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,776 81,841 80,332 85,938 36,080 43,920 31,764 55.99%
PBT 7,692 13,003 12,755 12,479 5,130 1,796 3,804 60.11%
Tax -3,725 7,665 -4,653 -3,421 -2,129 15,045 -3,010 15.31%
NP 3,967 20,668 8,102 9,058 3,001 16,841 794 193.11%
-
NP to SH 3,969 20,670 8,102 9,059 3,001 16,909 794 193.21%
-
Tax Rate 48.43% -58.95% 36.48% 27.41% 41.50% -837.69% 79.13% -
Total Cost 57,809 61,173 72,230 76,880 33,079 27,079 30,970 51.77%
-
Net Worth 383,347 409,840 362,149 354,567 342,694 341,502 327,525 11.09%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 383,347 409,840 362,149 354,567 342,694 341,502 327,525 11.09%
NOSH 968,048 975,811 976,144 974,086 968,064 975,722 992,500 -1.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.42% 25.25% 10.09% 10.54% 8.32% 38.34% 2.50% -
ROE 1.04% 5.04% 2.24% 2.55% 0.88% 4.95% 0.24% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.38 8.39 8.23 8.82 3.73 4.50 3.20 58.60%
EPS 0.41 2.12 0.83 0.93 0.31 1.73 0.08 198.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.42 0.371 0.364 0.354 0.35 0.33 12.96%
Adjusted Per Share Value based on latest NOSH - 974,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.88 7.79 7.65 8.18 3.43 4.18 3.02 56.11%
EPS 0.38 1.97 0.77 0.86 0.29 1.61 0.08 183.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3649 0.3902 0.3448 0.3375 0.3262 0.3251 0.3118 11.08%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.29 0.20 0.18 0.15 0.135 0.11 0.10 -
P/RPS 4.54 2.38 2.19 1.70 3.62 2.44 3.12 28.49%
P/EPS 70.73 9.44 21.69 16.13 43.55 6.35 125.00 -31.65%
EY 1.41 10.59 4.61 6.20 2.30 15.75 0.80 46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.49 0.41 0.38 0.31 0.30 81.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 28/05/13 28/02/13 -
Price 0.335 0.27 0.205 0.155 0.13 0.125 0.105 -
P/RPS 5.25 3.22 2.49 1.76 3.49 2.78 3.28 36.95%
P/EPS 81.71 12.75 24.70 16.67 41.94 7.21 131.25 -27.15%
EY 1.22 7.85 4.05 6.00 2.38 13.86 0.76 37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.55 0.43 0.37 0.36 0.32 92.14%

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