[AASIA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -443.68%
YoY- -126.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 34,768 45,184 45,221 43,452 36,552 78,684 86,148 -45.41%
PBT 11,372 2,263 -3,350 2,664 3,620 19,913 20,582 -32.69%
Tax -4,308 -4,951 -3,476 -3,362 -2,204 -5,715 -6,074 -20.48%
NP 7,064 -2,688 -6,826 -698 1,416 14,198 14,508 -38.13%
-
NP to SH 2,544 -5,964 -9,000 -3,958 -728 9,054 8,558 -55.49%
-
Tax Rate 37.88% 218.78% - 126.20% 60.88% 28.70% 29.51% -
Total Cost 27,704 47,872 52,047 44,150 35,136 64,486 71,640 -46.95%
-
Net Worth 115,188 114,472 113,682 116,401 124,864 121,503 117,521 -1.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,197 5,595 8,395 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 115,188 114,472 113,682 116,401 124,864 121,503 117,521 -1.32%
NOSH 120,000 119,917 119,893 119,939 121,333 119,920 119,981 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 20.32% -5.95% -15.10% -1.61% 3.87% 18.04% 16.84% -
ROE 2.21% -5.21% -7.92% -3.40% -0.58% 7.45% 7.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 28.97 37.68 37.72 36.23 30.13 65.61 71.80 -45.42%
EPS 2.12 -4.97 -7.51 -3.30 -0.60 7.55 7.13 -55.48%
DPS 0.00 3.50 4.67 7.00 0.00 0.00 0.00 -
NAPS 0.9599 0.9546 0.9482 0.9705 1.0291 1.0132 0.9795 -1.33%
Adjusted Per Share Value based on latest NOSH - 119,921
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 5.02 6.53 6.53 6.28 5.28 11.36 12.44 -45.42%
EPS 0.37 -0.86 -1.30 -0.57 -0.11 1.31 1.24 -55.37%
DPS 0.00 0.61 0.81 1.21 0.00 0.00 0.00 -
NAPS 0.1664 0.1653 0.1642 0.1681 0.1803 0.1755 0.1697 -1.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.00 1.10 1.02 1.08 0.95 0.85 1.01 -
P/RPS 3.45 2.92 2.70 2.98 3.15 1.30 1.41 81.67%
P/EPS 47.17 -22.12 -13.59 -32.73 -158.33 11.26 14.16 123.21%
EY 2.12 -4.52 -7.36 -3.06 -0.63 8.88 7.06 -55.19%
DY 0.00 3.18 4.58 6.48 0.00 0.00 0.00 -
P/NAPS 1.04 1.15 1.08 1.11 0.92 0.84 1.03 0.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 27/02/09 21/11/08 -
Price 1.09 1.02 1.01 1.05 0.96 0.95 0.83 -
P/RPS 3.76 2.71 2.68 2.90 3.19 1.45 1.16 119.17%
P/EPS 51.42 -20.51 -13.45 -31.82 -160.00 12.58 11.64 169.47%
EY 1.94 -4.88 -7.43 -3.14 -0.63 7.95 8.59 -62.94%
DY 0.00 3.43 4.62 6.67 0.00 0.00 0.00 -
P/NAPS 1.14 1.07 1.07 1.08 0.93 0.94 0.85 21.63%

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