[ASIAPAC] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 51.89%
YoY- 131.63%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 268,328 154,905 230,312 284,191 103,238 88,610 36,453 39.43%
PBT 14,693 88,076 528,544 43,367 6,291 7,763 8,068 10.49%
Tax -5,908 -14,465 -151,265 -2,538 11,269 7,888 3,214 -
NP 8,785 73,611 377,279 40,829 17,560 15,651 11,282 -4.08%
-
NP to SH 8,817 73,634 377,291 40,832 17,628 15,702 11,285 -4.02%
-
Tax Rate 40.21% 16.42% 28.62% 5.85% -179.13% -101.61% -39.84% -
Total Cost 259,543 81,294 -146,967 243,362 85,678 72,959 25,171 47.47%
-
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.35%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 2,957 - - - - -
Div Payout % - - 0.78% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 859,871 862,564 785,735 409,447 343,180 321,842 312,505 18.35%
NOSH 991,777 992,594 985,866 974,874 977,722 975,279 976,581 0.25%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.27% 47.52% 163.81% 14.37% 17.01% 17.66% 30.95% -
ROE 1.03% 8.54% 48.02% 9.97% 5.14% 4.88% 3.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.06 15.61 23.36 29.15 10.56 9.09 3.73 39.09%
EPS 0.89 7.40 38.27 4.00 1.81 1.61 1.16 -4.31%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.869 0.797 0.42 0.351 0.33 0.32 18.05%
Adjusted Per Share Value based on latest NOSH - 975,811
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.54 14.75 21.92 27.05 9.83 8.44 3.47 39.42%
EPS 0.84 7.01 35.92 3.89 1.68 1.49 1.07 -3.94%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.8186 0.8211 0.748 0.3898 0.3267 0.3064 0.2975 18.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.19 0.19 0.23 0.20 0.11 0.11 0.10 -
P/RPS 0.70 1.22 0.98 0.69 1.04 1.21 2.68 -20.03%
P/EPS 21.37 2.56 0.60 4.78 6.10 6.83 8.65 16.25%
EY 4.68 39.04 166.39 20.94 16.39 14.64 11.56 -13.97%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.29 0.48 0.31 0.33 0.31 -5.55%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 -
Price 0.17 0.18 0.25 0.27 0.125 0.10 0.10 -
P/RPS 0.63 1.15 1.07 0.93 1.18 1.10 2.68 -21.42%
P/EPS 19.12 2.43 0.65 6.45 6.93 6.21 8.65 14.11%
EY 5.23 41.21 153.08 15.51 14.42 16.10 11.56 -12.37%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.31 0.64 0.36 0.30 0.31 -7.03%

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