[ASIAPAC] QoQ Quarter Result on 30-Sep-2017 [#2]

Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -14.6%
YoY- 378.32%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 23,986 65,782 35,114 41,569 51,095 90,326 66,722 -49.53%
PBT 5,200 40,234 13,513 4,718 5,180 9,206 2,754 52.94%
Tax -484 -13,606 -2,762 -1,431 -1,331 -1,588 -2,081 -62.28%
NP 4,716 26,628 10,751 3,287 3,849 7,618 673 267.49%
-
NP to SH 4,716 26,628 10,631 3,287 3,849 7,626 683 263.89%
-
Tax Rate 9.31% 33.82% 20.44% 30.33% 25.69% 17.25% 75.56% -
Total Cost 19,270 39,154 24,363 38,282 47,246 82,708 66,049 -56.11%
-
Net Worth 1,440,952 991,713 951,382 945,361 914,137 838,280 863,531 40.81%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,440,952 991,713 951,382 945,361 914,137 838,280 863,531 40.81%
NOSH 1,034,223 1,017,521 1,031,960 996,060 962,249 966,874 992,565 2.78%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.66% 40.48% 30.62% 7.91% 7.53% 8.43% 1.01% -
ROE 0.33% 2.69% 1.12% 0.35% 0.42% 0.91% 0.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1.61 6.37 3.45 4.17 5.31 9.34 6.72 -61.52%
EPS 0.46 2.62 1.00 0.33 0.40 0.77 0.07 252.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.968 0.961 0.935 0.9491 0.95 0.867 0.87 7.39%
Adjusted Per Share Value based on latest NOSH - 996,060
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.28 6.26 3.34 3.96 4.86 8.60 6.35 -49.57%
EPS 0.45 2.53 1.01 0.31 0.37 0.73 0.07 246.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3717 0.9441 0.9057 0.90 0.8702 0.798 0.8221 40.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.145 0.15 0.16 0.16 0.17 0.19 0.155 -
P/RPS 9.00 2.35 4.64 3.83 3.20 2.03 2.31 148.21%
P/EPS 45.77 5.81 15.31 48.48 42.50 24.09 225.25 -65.53%
EY 2.18 17.20 6.53 2.06 2.35 4.15 0.44 191.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.17 0.17 0.18 0.22 0.18 -11.47%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 26/02/18 24/11/17 28/08/17 31/05/17 22/02/17 -
Price 0.15 0.15 0.16 0.17 0.16 0.17 0.17 -
P/RPS 9.31 2.35 4.64 4.07 3.01 1.82 2.53 138.92%
P/EPS 47.35 5.81 15.31 51.52 40.00 21.55 247.05 -66.85%
EY 2.11 17.20 6.53 1.94 2.50 4.64 0.40 203.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.17 0.18 0.17 0.20 0.20 -17.49%

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