[ASIAPAC] QoQ Quarter Result on 31-Mar-2015 [#4]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 11316.69%
YoY- 1687.34%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 47,726 28,272 21,067 60,117 57,283 51,136 61,776 -15.76%
PBT 27,936 -4,467 -6,875 511,427 6,428 2,996 7,692 135.71%
Tax -381 -103 -56 -141,987 -3,194 -2,359 -3,725 -78.03%
NP 27,555 -4,570 -6,931 369,440 3,234 637 3,967 262.76%
-
NP to SH 27,559 -4,561 -6,929 369,444 3,236 641 3,969 262.67%
-
Tax Rate 1.36% - - 27.76% 49.69% 78.74% 48.43% -
Total Cost 20,171 32,842 27,998 -309,323 54,049 50,499 57,809 -50.34%
-
Net Worth 803,969 780,327 782,977 785,610 388,319 364,105 383,347 63.62%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 2,957 - - - -
Div Payout % - - - 0.80% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 803,969 780,327 782,977 785,610 388,319 364,105 383,347 63.62%
NOSH 991,330 991,521 989,857 985,709 980,606 917,142 968,048 1.59%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 57.74% -16.16% -32.90% 614.54% 5.65% 1.25% 6.42% -
ROE 3.43% -0.58% -0.88% 47.03% 0.83% 0.18% 1.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.81 2.85 2.13 6.10 5.84 5.58 6.38 -17.12%
EPS 2.78 -0.46 -0.70 37.48 0.33 0.07 0.41 256.99%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.811 0.787 0.791 0.797 0.396 0.397 0.396 61.05%
Adjusted Per Share Value based on latest NOSH - 985,709
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.54 2.69 2.01 5.72 5.45 4.87 5.88 -15.79%
EPS 2.62 -0.43 -0.66 35.17 0.31 0.06 0.38 260.98%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.7654 0.7428 0.7454 0.7479 0.3697 0.3466 0.3649 63.64%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.20 0.20 0.245 0.23 0.22 0.305 0.29 -
P/RPS 4.15 7.01 11.51 3.77 3.77 5.47 4.54 -5.79%
P/EPS 7.19 -43.48 -35.00 0.61 66.67 436.39 70.73 -78.12%
EY 13.90 -2.30 -2.86 162.96 1.50 0.23 1.41 357.84%
DY 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.31 0.29 0.56 0.77 0.73 -50.95%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 27/08/15 28/05/15 25/02/15 25/11/14 21/08/14 -
Price 0.19 0.21 0.18 0.25 0.235 0.28 0.335 -
P/RPS 3.95 7.36 8.46 4.10 4.02 5.02 5.25 -17.23%
P/EPS 6.83 -45.65 -25.71 0.67 71.21 400.62 81.71 -80.79%
EY 14.63 -2.19 -3.89 149.92 1.40 0.25 1.22 421.54%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.23 0.31 0.59 0.71 0.85 -58.06%

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