[ASIAPAC] QoQ Quarter Result on 30-Sep-2015 [#2]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 34.18%
YoY- -811.54%
Quarter Report
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 60,790 57,840 47,726 28,272 21,067 60,117 57,283 4.04%
PBT 2,331 71,482 27,936 -4,467 -6,875 511,427 6,428 -49.17%
Tax -649 -13,925 -381 -103 -56 -141,987 -3,194 -65.47%
NP 1,682 57,557 27,555 -4,570 -6,931 369,440 3,234 -35.35%
-
NP to SH 1,689 57,565 27,559 -4,561 -6,929 369,444 3,236 -35.19%
-
Tax Rate 27.84% 19.48% 1.36% - - 27.76% 49.69% -
Total Cost 59,108 283 20,171 32,842 27,998 -309,323 54,049 6.15%
-
Net Worth 864,370 862,728 803,969 780,327 782,977 785,610 388,319 70.56%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 2,957 - -
Div Payout % - - - - - 0.80% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 864,370 862,728 803,969 780,327 782,977 785,610 388,319 70.56%
NOSH 993,529 992,783 991,330 991,521 989,857 985,709 980,606 0.87%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.77% 99.51% 57.74% -16.16% -32.90% 614.54% 5.65% -
ROE 0.20% 6.67% 3.43% -0.58% -0.88% 47.03% 0.83% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.12 5.83 4.81 2.85 2.13 6.10 5.84 3.17%
EPS 0.17 2.80 2.78 -0.46 -0.70 37.48 0.33 -35.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.87 0.869 0.811 0.787 0.791 0.797 0.396 69.07%
Adjusted Per Share Value based on latest NOSH - 991,521
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 5.79 5.51 4.54 2.69 2.01 5.72 5.45 4.12%
EPS 0.16 5.48 2.62 -0.43 -0.66 35.17 0.31 -35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.8229 0.8213 0.7654 0.7428 0.7454 0.7479 0.3697 70.55%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.175 0.19 0.20 0.20 0.245 0.23 0.22 -
P/RPS 2.86 3.26 4.15 7.01 11.51 3.77 3.77 -16.83%
P/EPS 102.94 3.28 7.19 -43.48 -35.00 0.61 66.67 33.62%
EY 0.97 30.52 13.90 -2.30 -2.86 162.96 1.50 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
P/NAPS 0.20 0.22 0.25 0.25 0.31 0.29 0.56 -49.69%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 -
Price 0.165 0.18 0.19 0.21 0.18 0.25 0.235 -
P/RPS 2.70 3.09 3.95 7.36 8.46 4.10 4.02 -23.32%
P/EPS 97.06 3.10 6.83 -45.65 -25.71 0.67 71.21 22.95%
EY 1.03 32.21 14.63 -2.19 -3.89 149.92 1.40 -18.51%
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.19 0.21 0.23 0.27 0.23 0.31 0.59 -53.05%

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