[AASIA] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -1237.35%
YoY- -75.03%
Quarter Report
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,673 6,948 8,158 7,949 8,631 8,025 8,336 -53.05%
PBT 1,245 -1,493 -2,432 -2,776 1,901 2,195 1,053 11.77%
Tax -679 321 -687 -306 -882 -1,106 -884 -16.08%
NP 566 -1,172 -3,119 -3,082 1,019 1,089 169 123.35%
-
NP to SH 692 -519 -2,601 -2,923 257 224 -458 -
-
Tax Rate 54.54% - - - 46.40% 50.39% 83.95% -
Total Cost 2,107 8,120 11,277 11,031 7,612 6,936 8,167 -59.37%
-
Net Worth 197,863 205,255 205,783 208,422 205,849 202,417 202,219 -1.43%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 197,863 205,255 205,783 208,422 205,849 202,417 202,219 -1.43%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.17% -16.87% -38.23% -38.77% 11.81% 13.57% 2.03% -
ROE 0.35% -0.25% -1.26% -1.40% 0.12% 0.11% -0.23% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.41 1.05 1.24 1.20 1.31 1.22 1.26 -52.59%
EPS 0.10 -0.08 -0.39 -0.44 0.04 0.03 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.311 0.3118 0.3158 0.3119 0.3067 0.3064 -1.43%
Adjusted Per Share Value based on latest NOSH - 659,984
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 0.39 1.00 1.18 1.15 1.25 1.16 1.20 -52.63%
EPS 0.10 -0.07 -0.38 -0.42 0.04 0.03 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2858 0.2965 0.2972 0.301 0.2973 0.2924 0.2921 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.14 0.185 0.205 0.205 0.20 0.22 0.22 -
P/RPS 34.57 17.57 16.58 17.02 15.29 18.09 17.42 57.72%
P/EPS 133.52 -235.25 -52.02 -46.29 513.61 648.20 -317.02 -
EY 0.75 -0.43 -1.92 -2.16 0.19 0.15 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.66 0.65 0.64 0.72 0.72 -24.69%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 30/05/18 27/02/18 24/11/17 29/08/17 -
Price 0.145 0.15 0.175 0.18 0.20 0.20 0.20 -
P/RPS 35.80 14.25 14.16 14.94 15.29 16.45 15.83 72.03%
P/EPS 138.29 -190.75 -44.40 -40.64 513.61 589.27 -288.20 -
EY 0.72 -0.52 -2.25 -2.46 0.19 0.17 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.56 0.57 0.64 0.65 0.65 -18.25%

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