[AASIA] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -386.63%
YoY- -239.59%
Quarter Report
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,583 24,198 24,087 25,895 28,849 32,403 33,596 -18.75%
PBT -2,931 -4,957 -1,836 1,334 5,295 12,067 11,444 -
Tax -2,186 -2,274 -2,329 -2,781 -3,195 -3,663 -3,688 -29.37%
NP -5,117 -7,231 -4,165 -1,447 2,100 8,404 7,756 -
-
NP to SH -5,448 -7,606 -5,408 -3,494 -718 4,314 3,887 -
-
Tax Rate - - - 208.47% 60.34% 30.36% 32.23% -
Total Cost 29,700 31,429 28,252 27,342 26,749 23,999 25,840 9.69%
-
Net Worth 203,236 202,315 201,417 203,435 206,329 156,955 158,807 17.82%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 2,397 2,397 2,397 2,397 -
Div Payout % - - - 0.00% 0.00% 55.57% 61.67% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 203,236 202,315 201,417 203,435 206,329 156,955 158,807 17.82%
NOSH 119,705 120,526 119,450 119,999 119,896 119,813 119,855 -0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -20.82% -29.88% -17.29% -5.59% 7.28% 25.94% 23.09% -
ROE -2.68% -3.76% -2.68% -1.72% -0.35% 2.75% 2.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 20.54 20.08 20.16 21.58 24.06 27.04 28.03 -18.67%
EPS -4.55 -6.31 -4.53 -2.91 -0.60 3.60 3.24 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.6978 1.6786 1.6862 1.6953 1.7209 1.31 1.325 17.91%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.55 3.50 3.48 3.74 4.17 4.68 4.85 -18.73%
EPS -0.79 -1.10 -0.78 -0.50 -0.10 0.62 0.56 -
DPS 0.00 0.00 0.00 0.35 0.35 0.35 0.35 -
NAPS 0.2935 0.2922 0.2909 0.2938 0.298 0.2267 0.2294 17.80%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.10 1.05 1.10 1.10 1.05 1.10 1.15 -
P/RPS 5.36 5.23 5.46 5.10 4.36 4.07 4.10 19.50%
P/EPS -24.17 -16.64 -24.30 -37.78 -175.34 30.55 35.46 -
EY -4.14 -6.01 -4.12 -2.65 -0.57 3.27 2.82 -
DY 0.00 0.00 0.00 1.82 1.90 1.82 1.74 -
P/NAPS 0.65 0.63 0.65 0.65 0.61 0.84 0.87 -17.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 22/05/15 27/02/15 20/11/14 26/08/14 -
Price 1.60 1.04 1.00 1.07 1.12 1.14 1.13 -
P/RPS 7.79 5.18 4.96 4.96 4.65 4.22 4.03 54.98%
P/EPS -35.16 -16.48 -22.09 -36.75 -187.03 31.66 34.84 -
EY -2.84 -6.07 -4.53 -2.72 -0.53 3.16 2.87 -
DY 0.00 0.00 0.00 1.87 1.79 1.75 1.77 -
P/NAPS 0.94 0.62 0.59 0.63 0.65 0.87 0.85 6.92%

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