[AASIA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 63.62%
YoY- 121.73%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 28,976 27,424 26,488 22,982 23,448 56,018 42,788 -22.90%
PBT 7,260 -9,798 2,172 4,468 4,172 -481 1,028 268.53%
Tax -1,236 -3,185 0 -2,354 -2,880 -7,508 -9,538 -74.42%
NP 6,024 -12,983 2,172 2,114 1,292 -7,989 -8,510 -
-
NP to SH 6,024 -12,983 404 2,114 1,292 -7,989 -8,510 -
-
Tax Rate 17.02% - 0.00% 52.69% 69.03% - 927.82% -
Total Cost 22,952 40,407 24,316 20,868 22,156 64,007 51,298 -41.52%
-
Net Worth 75,661 104,391 73,730 77,513 69,983 110,847 50,340 31.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,661 104,391 73,730 77,513 69,983 110,847 50,340 31.24%
NOSH 120,480 119,990 100,999 117,444 107,666 119,191 119,859 0.34%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 20.79% -47.34% 8.20% 9.20% 5.51% -14.26% -19.89% -
ROE 7.96% -12.44% 0.55% 2.73% 1.85% -7.21% -16.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 24.05 22.86 26.23 19.57 21.78 47.00 35.70 -23.17%
EPS 5.00 -10.82 0.33 1.80 1.20 -6.66 -7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.628 0.87 0.73 0.66 0.65 0.93 0.42 30.79%
Adjusted Per Share Value based on latest NOSH - 122,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.19 3.96 3.83 3.32 3.39 8.09 6.18 -22.84%
EPS 0.87 -1.88 0.06 0.31 0.19 -1.15 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1093 0.1508 0.1065 0.112 0.1011 0.1601 0.0727 31.26%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.65 0.71 0.65 0.76 0.70 0.79 -
P/RPS 2.87 2.84 2.71 3.32 3.49 1.49 2.21 19.04%
P/EPS 13.80 -6.01 177.50 36.11 63.33 -10.44 -11.13 -
EY 7.25 -16.65 0.56 2.77 1.58 -9.58 -8.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 0.97 0.98 1.17 0.75 1.88 -30.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 0.78 0.66 0.65 0.62 0.68 0.74 0.68 -
P/RPS 3.24 2.89 2.48 3.17 3.12 1.57 1.90 42.78%
P/EPS 15.60 -6.10 162.50 34.44 56.67 -11.04 -9.58 -
EY 6.41 -16.39 0.62 2.90 1.76 -9.06 -10.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.76 0.89 0.94 1.05 0.80 1.62 -16.33%

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