[ASIAPAC] YoY Quarter Result on 31-Mar-2014 [#4]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 155.12%
YoY- 22.24%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 90,326 57,840 60,117 81,841 43,920 12,981 17,386 31.57%
PBT 9,206 71,482 511,427 13,003 1,796 -7,890 6,592 5.71%
Tax -1,588 -13,925 -141,987 7,665 15,045 14,154 3,988 -
NP 7,618 57,557 369,440 20,668 16,841 6,264 10,580 -5.32%
-
NP to SH 7,626 57,565 369,444 20,670 16,909 6,315 10,580 -5.30%
-
Tax Rate 17.25% 19.48% 27.76% -58.95% -837.69% - -60.50% -
Total Cost 82,708 283 -309,323 61,173 27,079 6,717 6,806 51.56%
-
Net Worth 838,280 862,728 785,610 409,840 341,502 320,607 311,883 17.89%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - 2,957 - - - - -
Div Payout % - - 0.80% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 838,280 862,728 785,610 409,840 341,502 320,607 311,883 17.89%
NOSH 966,874 992,783 985,709 975,811 975,722 971,538 974,636 -0.13%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.43% 99.51% 614.54% 25.25% 38.34% 48.26% 60.85% -
ROE 0.91% 6.67% 47.03% 5.04% 4.95% 1.97% 3.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.34 5.83 6.10 8.39 4.50 1.34 1.78 31.78%
EPS 0.77 2.80 37.48 2.12 1.73 0.65 1.08 -5.47%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.867 0.869 0.797 0.42 0.35 0.33 0.32 18.05%
Adjusted Per Share Value based on latest NOSH - 975,811
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.60 5.51 5.72 7.79 4.18 1.24 1.66 31.50%
EPS 0.73 5.48 35.17 1.97 1.61 0.60 1.01 -5.26%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.798 0.8213 0.7479 0.3902 0.3251 0.3052 0.2969 17.89%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.19 0.19 0.23 0.20 0.11 0.11 0.10 -
P/RPS 2.03 3.26 3.77 2.38 2.44 8.23 5.61 -15.57%
P/EPS 24.09 3.28 0.61 9.44 6.35 16.92 9.21 17.36%
EY 4.15 30.52 162.96 10.59 15.75 5.91 10.86 -14.80%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.29 0.48 0.31 0.33 0.31 -5.55%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 30/05/16 28/05/15 22/05/14 28/05/13 28/05/12 24/05/11 -
Price 0.17 0.18 0.25 0.27 0.125 0.10 0.10 -
P/RPS 1.82 3.09 4.10 3.22 2.78 7.48 5.61 -17.09%
P/EPS 21.55 3.10 0.67 12.75 7.21 15.38 9.21 15.20%
EY 4.64 32.21 149.92 7.85 13.86 6.50 10.86 -13.20%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.31 0.64 0.36 0.30 0.31 -7.03%

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