[AASIA] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.63%
YoY- 74.02%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 28,645 26,721 25,813 25,325 25,722 25,648 24,583 10.74%
PBT 1,134 3,360 2,065 1,244 1,260 -2,637 -2,931 -
Tax -224 23 326 -2,594 -2,797 -2,468 -2,186 -78.13%
NP 910 3,383 2,391 -1,350 -1,537 -5,105 -5,117 -
-
NP to SH -2,228 601 5 -1,976 -2,072 -5,530 -5,448 -44.93%
-
Tax Rate 19.75% -0.68% -15.79% 208.52% 221.98% - - -
Total Cost 27,735 23,338 23,422 26,675 27,259 30,753 29,700 -4.46%
-
Net Worth 202,219 202,681 204,331 202,483 203,209 201,254 203,236 -0.33%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 202,219 202,681 204,331 202,483 203,209 201,254 203,236 -0.33%
NOSH 659,984 659,984 659,984 659,984 659,984 119,894 119,705 212.41%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.18% 12.66% 9.26% -5.33% -5.98% -19.90% -20.82% -
ROE -1.10% 0.30% 0.00% -0.98% -1.02% -2.75% -2.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.34 4.05 3.91 3.84 3.90 21.39 20.54 -64.55%
EPS -0.34 0.09 0.00 -0.30 -0.31 -4.61 -4.55 -82.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3064 0.3071 0.3096 0.3068 0.3079 1.6786 1.6978 -68.09%
Adjusted Per Share Value based on latest NOSH - 659,984
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.14 3.86 3.73 3.66 3.72 3.70 3.55 10.80%
EPS -0.32 0.09 0.00 -0.29 -0.30 -0.80 -0.79 -45.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2921 0.2927 0.2951 0.2925 0.2935 0.2907 0.2935 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.22 0.275 0.22 0.23 0.285 1.60 1.10 -
P/RPS 5.07 6.79 5.62 5.99 7.31 7.48 5.36 -3.64%
P/EPS -65.17 301.99 29,039.30 -76.82 -90.78 -34.69 -24.17 93.83%
EY -1.53 0.33 0.00 -1.30 -1.10 -2.88 -4.14 -48.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.90 0.71 0.75 0.93 0.95 0.65 7.06%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 24/02/17 23/11/16 18/08/16 19/05/16 26/02/16 -
Price 0.20 0.255 0.255 0.215 0.23 1.84 1.60 -
P/RPS 4.61 6.30 6.52 5.60 5.90 8.60 7.79 -29.53%
P/EPS -59.24 280.03 33,659.18 -71.81 -73.26 -39.89 -35.16 41.63%
EY -1.69 0.36 0.00 -1.39 -1.36 -2.51 -2.84 -29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.83 0.82 0.70 0.75 1.10 0.94 -21.82%

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