[ASIAPAC] YoY Quarter Result on 31-Dec-2017 [#3]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 223.43%
YoY- 1456.52%
Quarter Report
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 31,277 49,872 32,569 35,114 66,722 47,726 57,283 -9.58%
PBT 23,348 7,311 4,316 13,513 2,754 27,936 6,428 23.95%
Tax -1,509 -1,820 -1,443 -2,762 -2,081 -381 -3,194 -11.73%
NP 21,839 5,491 2,873 10,751 673 27,555 3,234 37.44%
-
NP to SH 21,909 5,506 2,873 10,631 683 27,559 3,236 37.50%
-
Tax Rate 6.46% 24.89% 33.43% 20.44% 75.56% 1.36% 49.69% -
Total Cost 9,438 44,381 29,696 24,363 66,049 20,171 54,049 -25.21%
-
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19%
NOSH 1,038,627 1,037,127 1,037,127 1,031,960 992,565 991,330 980,606 0.96%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 69.82% 11.01% 8.82% 30.62% 1.01% 57.74% 5.65% -
ROE 1.97% 0.36% 0.20% 1.12% 0.08% 3.43% 0.83% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.01 3.35 2.19 3.45 6.72 4.81 5.84 -10.44%
EPS 2.11 0.53 0.28 1.00 0.07 2.78 0.33 36.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.074 1.029 0.97 0.935 0.87 0.811 0.396 18.07%
Adjusted Per Share Value based on latest NOSH - 1,031,960
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.98 4.75 3.10 3.34 6.35 4.54 5.45 -9.56%
EPS 2.08 0.52 0.27 1.01 0.06 2.62 0.31 37.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0607 1.4579 1.3733 0.9054 0.8218 0.7651 0.3695 19.19%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.14 0.13 0.115 0.16 0.155 0.20 0.22 -
P/RPS 4.65 3.88 5.25 4.64 2.31 4.15 3.77 3.55%
P/EPS 6.63 35.15 59.55 15.31 225.25 7.19 66.67 -31.91%
EY 15.08 2.84 1.68 6.53 0.44 13.90 1.50 46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.13 0.12 0.17 0.18 0.25 0.56 -21.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.145 0.13 0.12 0.16 0.17 0.19 0.235 -
P/RPS 4.81 3.88 5.48 4.64 2.53 3.95 4.02 3.03%
P/EPS 6.87 35.15 62.14 15.31 247.05 6.83 71.21 -32.25%
EY 14.56 2.84 1.61 6.53 0.40 14.63 1.40 47.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.12 0.17 0.20 0.23 0.59 -21.30%

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