[ASIAPAC] YoY Quarter Result on 30-Sep-2013 [#2]

Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 201.87%
YoY- 2756.6%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 50,490 28,272 51,136 85,938 12,139 19,518 5,055 46.69%
PBT 402 -4,467 2,996 12,479 96 1,436 1,539 -20.03%
Tax -1,590 -103 -2,359 -3,421 -437 -797 -448 23.48%
NP -1,188 -4,570 637 9,058 -341 639 1,091 -
-
NP to SH -1,181 -4,561 641 9,059 -341 639 1,092 -
-
Tax Rate 395.52% - 78.74% 27.41% 455.21% 55.50% 29.11% -
Total Cost 51,678 32,842 50,499 76,880 12,480 18,879 3,964 53.35%
-
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 855,240 780,327 364,105 354,567 375,100 301,242 307,745 18.55%
NOSH 984,166 991,521 917,142 974,086 1,136,666 912,857 992,727 -0.14%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.35% -16.16% 1.25% 10.54% -2.81% 3.27% 21.58% -
ROE -0.14% -0.58% 0.18% 2.55% -0.09% 0.21% 0.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.13 2.85 5.58 8.82 1.07 2.14 0.51 46.87%
EPS -0.12 -0.46 0.07 0.93 -0.03 0.07 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.869 0.787 0.397 0.364 0.33 0.33 0.31 18.72%
Adjusted Per Share Value based on latest NOSH - 974,086
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.81 2.69 4.87 8.18 1.16 1.86 0.48 46.77%
EPS -0.11 -0.43 0.06 0.86 -0.03 0.06 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8142 0.7428 0.3466 0.3375 0.3571 0.2868 0.293 18.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.165 0.20 0.305 0.15 0.11 0.08 0.10 -
P/RPS 3.22 7.01 5.47 1.70 10.30 3.74 19.64 -25.99%
P/EPS -137.50 -43.48 436.39 16.13 -366.67 114.29 90.91 -
EY -0.73 -2.30 0.23 6.20 -0.27 0.88 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.77 0.41 0.33 0.24 0.32 -8.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 26/11/12 23/11/11 23/11/10 -
Price 0.15 0.21 0.28 0.155 0.10 0.10 0.10 -
P/RPS 2.92 7.36 5.02 1.76 9.36 4.68 19.64 -27.19%
P/EPS -125.00 -45.65 400.62 16.67 -333.33 142.86 90.91 -
EY -0.80 -2.19 0.25 6.00 -0.30 0.70 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.27 0.71 0.43 0.30 0.30 0.32 -9.99%

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