[AASIA] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11920.0%
YoY- 110.87%
Quarter Report
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 31,489 29,221 28,645 26,721 25,813 25,325 25,722 14.39%
PBT 4,693 2,910 1,134 3,360 2,065 1,244 1,260 139.70%
Tax -3,611 -533 -224 23 326 -2,594 -2,797 18.50%
NP 1,082 2,377 910 3,383 2,391 -1,350 -1,537 -
-
NP to SH -1,647 -1,184 -2,228 601 5 -1,976 -2,072 -14.15%
-
Tax Rate 76.94% 18.32% 19.75% -0.68% -15.79% 208.52% 221.98% -
Total Cost 30,407 26,844 27,735 23,338 23,422 26,675 27,259 7.53%
-
Net Worth 205,849 202,417 202,219 202,681 204,331 202,483 203,209 0.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 205,849 202,417 202,219 202,681 204,331 202,483 203,209 0.86%
NOSH 659,984 659,984 659,984 659,984 659,984 659,984 659,984 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.44% 8.13% 3.18% 12.66% 9.26% -5.33% -5.98% -
ROE -0.80% -0.58% -1.10% 0.30% 0.00% -0.98% -1.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.77 4.43 4.34 4.05 3.91 3.84 3.90 14.32%
EPS -0.25 -0.18 -0.34 0.09 0.00 -0.30 -0.31 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3119 0.3067 0.3064 0.3071 0.3096 0.3068 0.3079 0.86%
Adjusted Per Share Value based on latest NOSH - 659,984
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.55 4.22 4.14 3.86 3.73 3.66 3.72 14.32%
EPS -0.24 -0.17 -0.32 0.09 0.00 -0.29 -0.30 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2973 0.2924 0.2921 0.2927 0.2951 0.2925 0.2935 0.85%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.20 0.22 0.22 0.275 0.22 0.23 0.285 -
P/RPS 4.19 4.97 5.07 6.79 5.62 5.99 7.31 -30.92%
P/EPS -80.14 -122.63 -65.17 301.99 29,039.30 -76.82 -90.78 -7.95%
EY -1.25 -0.82 -1.53 0.33 0.00 -1.30 -1.10 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.72 0.90 0.71 0.75 0.93 -22.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 29/08/17 25/05/17 24/02/17 23/11/16 18/08/16 -
Price 0.20 0.20 0.20 0.255 0.255 0.215 0.23 -
P/RPS 4.19 4.52 4.61 6.30 6.52 5.60 5.90 -20.35%
P/EPS -80.14 -111.48 -59.24 280.03 33,659.18 -71.81 -73.26 6.14%
EY -1.25 -0.90 -1.69 0.36 0.00 -1.39 -1.36 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.65 0.83 0.82 0.70 0.75 -10.00%

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