[ASIAPAC] YoY Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -101.88%
YoY- -274.58%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 23,986 51,095 60,790 21,067 61,776 36,080 15,415 7.64%
PBT 5,200 5,180 2,331 -6,875 7,692 5,130 595 43.49%
Tax -484 -1,331 -649 -56 -3,725 -2,129 -329 6.64%
NP 4,716 3,849 1,682 -6,931 3,967 3,001 266 61.44%
-
NP to SH 4,716 3,849 1,689 -6,929 3,969 3,001 266 61.44%
-
Tax Rate 9.31% 25.69% 27.84% - 48.43% 41.50% 55.29% -
Total Cost 19,270 47,246 59,108 27,998 57,809 33,079 15,149 4.08%
-
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,440,952 914,137 864,370 782,977 383,347 342,694 292,600 30.41%
NOSH 1,034,223 962,249 993,529 989,857 968,048 968,064 886,666 2.59%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.66% 7.53% 2.77% -32.90% 6.42% 8.32% 1.73% -
ROE 0.33% 0.42% 0.20% -0.88% 1.04% 0.88% 0.09% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.61 5.31 6.12 2.13 6.38 3.73 1.74 -1.28%
EPS 0.46 0.40 0.17 -0.70 0.41 0.31 0.03 57.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.968 0.95 0.87 0.791 0.396 0.354 0.33 19.63%
Adjusted Per Share Value based on latest NOSH - 989,857
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.28 4.86 5.79 2.01 5.88 3.43 1.47 7.58%
EPS 0.45 0.37 0.16 -0.66 0.38 0.29 0.03 57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3717 0.8702 0.8229 0.7454 0.3649 0.3262 0.2785 30.42%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.145 0.17 0.175 0.245 0.29 0.135 0.11 -
P/RPS 9.00 3.20 2.86 11.51 4.54 3.62 6.33 6.03%
P/EPS 45.77 42.50 102.94 -35.00 70.73 43.55 366.67 -29.29%
EY 2.18 2.35 0.97 -2.86 1.41 2.30 0.27 41.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.20 0.31 0.73 0.38 0.33 -12.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 29/08/16 27/08/15 21/08/14 28/08/13 27/08/12 -
Price 0.15 0.16 0.165 0.18 0.335 0.13 0.11 -
P/RPS 9.31 3.01 2.70 8.46 5.25 3.49 6.33 6.63%
P/EPS 47.35 40.00 97.06 -25.71 81.71 41.94 366.67 -28.89%
EY 2.11 2.50 1.03 -3.89 1.22 2.38 0.27 40.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.19 0.23 0.85 0.37 0.33 -12.30%

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