[RA] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1.84%
YoY- -865.9%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,026 11,480 17,180 29,971 32,351 44,370 45,418 -68.40%
PBT -38,284 -20,751 -29,032 -25,915 -25,446 -17,528 -8,300 176.32%
Tax 194 194 0 0 0 2,097 2,097 -79.45%
NP -38,090 -20,557 -29,032 -25,915 -25,446 -15,431 -6,203 234.22%
-
NP to SH -38,090 -20,557 -29,032 -25,915 -25,446 -15,431 -6,203 234.22%
-
Tax Rate - - - - - - - -
Total Cost 46,116 32,037 46,212 55,886 57,797 59,801 51,621 -7.22%
-
Net Worth 25,015 0 58,037 57,506 65,518 77,756 86,333 -56.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 25,015 0 58,037 57,506 65,518 77,756 86,333 -56.11%
NOSH 965,841 966,968 967,288 958,437 963,511 971,954 959,259 0.45%
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 -474.58% -179.07% -168.99% -86.47% -78.66% -34.78% -13.66% -
ROE -152.27% 0.00% -50.02% -45.06% -38.84% -19.85% -7.18% -
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 0.83 1.19 1.78 3.13 3.36 4.57 4.73 -68.55%
EPS -3.94 -2.13 -3.00 -2.70 -2.64 -1.59 -0.65 231.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.00 0.06 0.06 0.068 0.08 0.09 -56.31%
Adjusted Per Share Value based on latest NOSH - 958,437
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.83 1.19 1.78 3.10 3.35 4.59 4.70 -68.42%
EPS -3.94 -2.13 -3.00 -2.68 -2.63 -1.60 -0.64 234.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.00 0.06 0.0595 0.0678 0.0804 0.0893 -56.08%
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 0.01 0.01 0.015 0.04 0.035 0.05 0.04 -
P/RPS 1.20 0.84 0.84 1.28 1.04 1.10 0.84 26.76%
P/EPS -0.25 -0.47 -0.50 -1.48 -1.33 -3.15 -6.19 -88.15%
EY -394.37 -212.59 -200.09 -67.60 -75.46 -31.75 -16.17 736.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.25 0.67 0.51 0.63 0.44 -7.70%
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 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.005 0.015 0.01 0.015 0.035 0.045 0.045 -
P/RPS 0.60 1.26 0.56 0.48 1.04 0.99 0.95 -26.32%
P/EPS -0.13 -0.71 -0.33 -0.55 -1.33 -2.83 -6.96 -92.90%
EY -788.74 -141.73 -300.14 -180.26 -75.46 -35.28 -14.37 1333.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.17 0.25 0.51 0.56 0.50 -47.44%

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