[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -29.15%
YoY- -654.39%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,450 12,001 5,589 24,584 18,709 10,863 4,524 163.70%
PBT 1,947 1,528 -1,751 -2,784 -2,228 -2,663 -2,045 -
Tax -1,870 -1,073 -436 -2,006 -1,462 -462 -154 425.90%
NP 77 455 -2,187 -4,790 -3,690 -3,125 -2,199 -
-
NP to SH -715 105 -2,266 -5,409 -4,188 -3,271 -2,184 -52.40%
-
Tax Rate 96.05% 70.22% - - - - - -
Total Cost 19,373 11,546 7,776 29,374 22,399 13,988 6,723 102.10%
-
Net Worth 202,483 203,209 201,254 203,623 201,431 202,035 203,435 -0.31%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 202,483 203,209 201,254 203,623 201,431 202,035 203,435 -0.31%
NOSH 659,984 659,984 119,894 119,933 119,999 119,816 119,999 210.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.40% 3.79% -39.13% -19.48% -19.72% -28.77% -48.61% -
ROE -0.35% 0.05% -1.13% -2.66% -2.08% -1.62% -1.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.95 1.82 4.66 20.50 15.59 9.07 3.77 -15.04%
EPS -0.11 0.02 -1.89 -4.51 -3.49 -2.73 -1.82 -84.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3068 0.3079 1.6786 1.6978 1.6786 1.6862 1.6953 -67.90%
Adjusted Per Share Value based on latest NOSH - 119,705
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.81 1.73 0.81 3.55 2.70 1.57 0.65 164.66%
EPS -0.10 0.02 -0.33 -0.78 -0.60 -0.47 -0.32 -53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.2935 0.2907 0.2941 0.2909 0.2918 0.2938 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.23 0.285 1.60 1.10 1.05 1.10 1.10 -
P/RPS 7.80 15.67 34.32 5.37 6.73 12.13 29.18 -58.40%
P/EPS -212.30 1,791.39 -84.66 -24.39 -30.09 -40.29 -60.44 130.54%
EY -0.47 0.06 -1.18 -4.10 -3.32 -2.48 -1.65 -56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.93 0.95 0.65 0.63 0.65 0.65 9.98%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 18/08/16 19/05/16 26/02/16 26/11/15 27/08/15 22/05/15 -
Price 0.215 0.23 1.84 1.60 1.04 1.00 1.07 -
P/RPS 7.30 12.65 39.47 7.81 6.67 11.03 28.38 -59.45%
P/EPS -198.46 1,445.68 -97.35 -35.48 -29.80 -36.63 -58.79 124.53%
EY -0.50 0.07 -1.03 -2.82 -3.36 -2.73 -1.70 -55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 1.10 0.94 0.62 0.59 0.63 7.25%

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