[AASIA] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 62.53%
YoY- 61.69%
Quarter Report
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 19,929 32,763 28,645 25,722 24,087 33,596 35,033 -8.96%
PBT -2,908 -1,112 1,134 1,260 -1,836 11,444 10,105 -
Tax -971 -2,981 -224 -2,797 -2,329 -3,688 -3,980 -20.94%
NP -3,879 -4,093 910 -1,537 -4,165 7,756 6,125 -
-
NP to SH -2,657 -5,043 -2,228 -2,072 -5,408 3,887 2,547 -
-
Tax Rate - - 19.75% 221.98% - 32.23% 39.39% -
Total Cost 23,808 36,856 27,735 27,259 28,252 25,840 28,908 -3.18%
-
Net Worth 194,167 205,783 202,219 203,209 201,417 158,807 154,531 3.87%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 2,397 7,212 -
Div Payout % - - - - - 61.67% 283.18% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 194,167 205,783 202,219 203,209 201,417 158,807 154,531 3.87%
NOSH 659,984 659,984 659,984 659,984 119,450 119,855 121,086 32.64%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -19.46% -12.49% 3.18% -5.98% -17.29% 23.09% 17.48% -
ROE -1.37% -2.45% -1.10% -1.02% -2.68% 2.45% 1.65% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 3.02 4.96 4.34 3.90 20.16 28.03 28.93 -31.36%
EPS -0.40 -0.76 -0.34 -0.31 -4.53 3.24 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 6.00 -
NAPS 0.2942 0.3118 0.3064 0.3079 1.6862 1.325 1.2762 -21.68%
Adjusted Per Share Value based on latest NOSH - 659,984
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.88 4.73 4.14 3.72 3.48 4.85 5.06 -8.96%
EPS -0.38 -0.73 -0.32 -0.30 -0.78 0.56 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 1.04 -
NAPS 0.2804 0.2972 0.2921 0.2935 0.2909 0.2294 0.2232 3.87%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.165 0.205 0.22 0.285 1.10 1.15 1.18 -
P/RPS 5.46 4.13 5.07 7.31 5.46 4.10 4.08 4.97%
P/EPS -40.99 -26.83 -65.17 -90.78 -24.30 35.46 56.10 -
EY -2.44 -3.73 -1.53 -1.10 -4.12 2.82 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.74 5.08 -
P/NAPS 0.56 0.66 0.72 0.93 0.65 0.87 0.92 -7.93%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 29/08/18 29/08/17 18/08/16 27/08/15 26/08/14 30/08/13 -
Price 0.135 0.175 0.20 0.23 1.00 1.13 1.21 -
P/RPS 4.47 3.53 4.61 5.90 4.96 4.03 4.18 1.12%
P/EPS -33.53 -22.90 -59.24 -73.26 -22.09 34.84 57.52 -
EY -2.98 -4.37 -1.69 -1.36 -4.53 2.87 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.77 4.96 -
P/NAPS 0.46 0.56 0.65 0.75 0.59 0.85 0.95 -11.38%

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