[ASIAPAC] QoQ Quarter Result on 30-Sep-2014 [#2]

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -83.85%
YoY- -92.92%
Quarter Report
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,067 60,117 57,283 51,136 61,776 81,841 80,332 -59.12%
PBT -6,875 511,427 6,428 2,996 7,692 13,003 12,755 -
Tax -56 -141,987 -3,194 -2,359 -3,725 7,665 -4,653 -94.79%
NP -6,931 369,440 3,234 637 3,967 20,668 8,102 -
-
NP to SH -6,929 369,444 3,236 641 3,969 20,670 8,102 -
-
Tax Rate - 27.76% 49.69% 78.74% 48.43% -58.95% 36.48% -
Total Cost 27,998 -309,323 54,049 50,499 57,809 61,173 72,230 -46.92%
-
Net Worth 782,977 785,610 388,319 364,105 383,347 409,840 362,149 67.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 2,957 - - - - - -
Div Payout % - 0.80% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 782,977 785,610 388,319 364,105 383,347 409,840 362,149 67.43%
NOSH 989,857 985,709 980,606 917,142 968,048 975,811 976,144 0.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -32.90% 614.54% 5.65% 1.25% 6.42% 25.25% 10.09% -
ROE -0.88% 47.03% 0.83% 0.18% 1.04% 5.04% 2.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.13 6.10 5.84 5.58 6.38 8.39 8.23 -59.48%
EPS -0.70 37.48 0.33 0.07 0.41 2.12 0.83 -
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.791 0.797 0.396 0.397 0.396 0.42 0.371 65.88%
Adjusted Per Share Value based on latest NOSH - 917,142
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.01 5.72 5.45 4.87 5.88 7.79 7.65 -59.07%
EPS -0.66 35.17 0.31 0.06 0.38 1.97 0.77 -
DPS 0.00 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7454 0.7479 0.3697 0.3466 0.3649 0.3902 0.3448 67.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.245 0.23 0.22 0.305 0.29 0.20 0.18 -
P/RPS 11.51 3.77 3.77 5.47 4.54 2.38 2.19 203.20%
P/EPS -35.00 0.61 66.67 436.39 70.73 9.44 21.69 -
EY -2.86 162.96 1.50 0.23 1.41 10.59 4.61 -
DY 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.56 0.77 0.73 0.48 0.49 -26.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 -
Price 0.18 0.25 0.235 0.28 0.335 0.27 0.205 -
P/RPS 8.46 4.10 4.02 5.02 5.25 3.22 2.49 126.50%
P/EPS -25.71 0.67 71.21 400.62 81.71 12.75 24.70 -
EY -3.89 149.92 1.40 0.25 1.22 7.85 4.05 -
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.31 0.59 0.71 0.85 0.64 0.55 -44.16%

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