[AASIA] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 187.8%
YoY- 158.97%
Quarter Report
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,025 8,336 6,497 6,363 7,449 6,412 5,589 27.24%
PBT 2,195 1,053 -456 118 419 3,279 -1,751 -
Tax -1,106 -884 -739 2,196 -797 -637 -436 85.89%
NP 1,089 169 -1,195 2,314 -378 2,642 -2,187 -
-
NP to SH 224 -458 -1,670 720 -820 2,371 -2,266 -
-
Tax Rate 50.39% 83.95% - -1,861.02% 190.21% 19.43% - -
Total Cost 6,936 8,167 7,692 4,049 7,827 3,770 7,776 -7.33%
-
Net Worth 202,417 202,219 202,681 204,331 202,483 203,209 201,254 0.38%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 202,417 202,219 202,681 204,331 202,483 203,209 201,254 0.38%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 119,894 211.43%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.57% 2.03% -18.39% 36.37% -5.07% 41.20% -39.13% -
ROE 0.11% -0.23% -0.82% 0.35% -0.40% 1.17% -1.13% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.22 1.26 0.98 0.96 1.13 0.97 4.66 -59.04%
EPS 0.03 -0.07 -0.25 0.11 -0.12 0.36 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3067 0.3064 0.3071 0.3096 0.3068 0.3079 1.6786 -67.76%
Adjusted Per Share Value based on latest NOSH - 659,984
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.16 1.20 0.94 0.92 1.08 0.93 0.81 27.02%
EPS 0.03 -0.07 -0.24 0.10 -0.12 0.34 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2924 0.2921 0.2927 0.2951 0.2925 0.2935 0.2907 0.38%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.22 0.22 0.275 0.22 0.23 0.285 1.60 -
P/RPS 18.09 17.42 27.94 22.82 20.38 29.33 34.32 -34.72%
P/EPS 648.20 -317.02 -108.68 201.66 -185.12 79.33 -84.66 -
EY 0.15 -0.32 -0.92 0.50 -0.54 1.26 -1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.90 0.71 0.75 0.93 0.95 -16.85%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 29/08/17 25/05/17 24/02/17 23/11/16 18/08/16 19/05/16 -
Price 0.20 0.20 0.255 0.255 0.215 0.23 1.84 -
P/RPS 16.45 15.83 25.90 26.45 19.05 23.67 39.47 -44.17%
P/EPS 589.27 -288.20 -100.78 233.74 -173.04 64.02 -97.35 -
EY 0.17 -0.35 -0.99 0.43 -0.58 1.56 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.83 0.82 0.70 0.75 1.10 -29.55%

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