[ASIAPAC] YoY Quarter Result on 31-Dec-2013 [#3]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -10.56%
YoY- 920.4%
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 66,722 47,726 57,283 80,332 31,764 5,711 6,766 46.38%
PBT 2,754 27,936 6,428 12,755 3,804 1,465 992 18.53%
Tax -2,081 -381 -3,194 -4,653 -3,010 -3,217 138 -
NP 673 27,555 3,234 8,102 794 -1,752 1,130 -8.26%
-
NP to SH 683 27,559 3,236 8,102 794 -1,752 1,130 -8.04%
-
Tax Rate 75.56% 1.36% 49.69% 36.48% 79.13% 219.59% -13.91% -
Total Cost 66,049 20,171 54,049 72,230 30,970 7,463 5,636 50.65%
-
Net Worth 863,531 803,969 388,319 362,149 327,525 321,199 291,916 19.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 863,531 803,969 388,319 362,149 327,525 321,199 291,916 19.79%
NOSH 992,565 991,330 980,606 976,144 992,500 973,333 941,666 0.88%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.01% 57.74% 5.65% 10.09% 2.50% -30.68% 16.70% -
ROE 0.08% 3.43% 0.83% 2.24% 0.24% -0.55% 0.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.72 4.81 5.84 8.23 3.20 0.59 0.72 45.05%
EPS 0.07 2.78 0.33 0.83 0.08 -0.18 0.12 -8.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.811 0.396 0.371 0.33 0.33 0.31 18.74%
Adjusted Per Share Value based on latest NOSH - 976,144
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.35 4.54 5.45 7.65 3.02 0.54 0.64 46.53%
EPS 0.07 2.62 0.31 0.77 0.08 -0.17 0.11 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8221 0.7654 0.3697 0.3448 0.3118 0.3058 0.2779 19.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.155 0.20 0.22 0.18 0.10 0.10 0.10 -
P/RPS 2.31 4.15 3.77 2.19 3.12 17.04 13.92 -25.84%
P/EPS 225.25 7.19 66.67 21.69 125.00 -55.56 83.33 18.00%
EY 0.44 13.90 1.50 4.61 0.80 -1.80 1.20 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.25 0.56 0.49 0.30 0.30 0.32 -9.13%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 24/02/11 -
Price 0.17 0.19 0.235 0.205 0.105 0.12 0.10 -
P/RPS 2.53 3.95 4.02 2.49 3.28 20.45 13.92 -24.71%
P/EPS 247.05 6.83 71.21 24.70 131.25 -66.67 83.33 19.83%
EY 0.40 14.63 1.40 4.05 0.76 -1.50 1.20 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.59 0.55 0.32 0.36 0.32 -7.52%

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