[ASIAPAC] YoY Quarter Result on 30-Sep-2012 [#2]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -228.2%
YoY- -153.36%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 28,272 51,136 85,938 12,139 19,518 5,055 19,933 5.99%
PBT -4,467 2,996 12,479 96 1,436 1,539 3,210 -
Tax -103 -2,359 -3,421 -437 -797 -448 -1,059 -32.17%
NP -4,570 637 9,058 -341 639 1,091 2,151 -
-
NP to SH -4,561 641 9,059 -341 639 1,092 2,153 -
-
Tax Rate - 78.74% 27.41% 455.21% 55.50% 29.11% 32.99% -
Total Cost 32,842 50,499 76,880 12,480 18,879 3,964 17,782 10.76%
-
Net Worth 780,327 364,105 354,567 375,100 301,242 307,745 283,804 18.35%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 780,327 364,105 354,567 375,100 301,242 307,745 283,804 18.35%
NOSH 991,521 917,142 974,086 1,136,666 912,857 992,727 978,636 0.21%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -16.16% 1.25% 10.54% -2.81% 3.27% 21.58% 10.79% -
ROE -0.58% 0.18% 2.55% -0.09% 0.21% 0.35% 0.76% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.85 5.58 8.82 1.07 2.14 0.51 2.04 5.72%
EPS -0.46 0.07 0.93 -0.03 0.07 0.11 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.787 0.397 0.364 0.33 0.33 0.31 0.29 18.09%
Adjusted Per Share Value based on latest NOSH - 1,136,666
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.69 4.87 8.18 1.16 1.86 0.48 1.90 5.96%
EPS -0.43 0.06 0.86 -0.03 0.06 0.10 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7428 0.3466 0.3375 0.3571 0.2868 0.293 0.2702 18.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.20 0.305 0.15 0.11 0.08 0.10 0.10 -
P/RPS 7.01 5.47 1.70 10.30 3.74 19.64 4.91 6.11%
P/EPS -43.48 436.39 16.13 -366.67 114.29 90.91 45.45 -
EY -2.30 0.23 6.20 -0.27 0.88 1.10 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.77 0.41 0.33 0.24 0.32 0.34 -4.99%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 24/11/09 -
Price 0.21 0.28 0.155 0.10 0.10 0.10 0.09 -
P/RPS 7.36 5.02 1.76 9.36 4.68 19.64 4.42 8.86%
P/EPS -45.65 400.62 16.67 -333.33 142.86 90.91 40.91 -
EY -2.19 0.25 6.00 -0.30 0.70 1.10 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.71 0.43 0.30 0.30 0.32 0.31 -2.27%

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