[AASIA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -80.89%
YoY- 104.75%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 31,446 28,976 27,424 26,488 22,982 23,448 56,018 -32.02%
PBT 7,546 7,260 -9,798 2,172 4,468 4,172 -481 -
Tax -82 -1,236 -3,185 0 -2,354 -2,880 -7,508 -95.11%
NP 7,464 6,024 -12,983 2,172 2,114 1,292 -7,989 -
-
NP to SH 4,900 6,024 -12,983 404 2,114 1,292 -7,989 -
-
Tax Rate 1.09% 17.02% - 0.00% 52.69% 69.03% - -
Total Cost 23,982 22,952 40,407 24,316 20,868 22,156 64,007 -48.12%
-
Net Worth 77,343 75,661 104,391 73,730 77,513 69,983 110,847 -21.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 77,343 75,661 104,391 73,730 77,513 69,983 110,847 -21.38%
NOSH 120,098 120,480 119,990 100,999 117,444 107,666 119,191 0.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 23.74% 20.79% -47.34% 8.20% 9.20% 5.51% -14.26% -
ROE 6.34% 7.96% -12.44% 0.55% 2.73% 1.85% -7.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.18 24.05 22.86 26.23 19.57 21.78 47.00 -32.37%
EPS 4.08 5.00 -10.82 0.33 1.80 1.20 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.628 0.87 0.73 0.66 0.65 0.93 -21.78%
Adjusted Per Share Value based on latest NOSH - 125,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.54 4.19 3.96 3.83 3.32 3.39 8.09 -32.03%
EPS 0.71 0.87 -1.88 0.06 0.31 0.19 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.1093 0.1508 0.1065 0.112 0.1011 0.1601 -21.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.69 0.65 0.71 0.65 0.76 0.70 -
P/RPS 3.06 2.87 2.84 2.71 3.32 3.49 1.49 61.78%
P/EPS 19.61 13.80 -6.01 177.50 36.11 63.33 -10.44 -
EY 5.10 7.25 -16.65 0.56 2.77 1.58 -9.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.75 0.97 0.98 1.17 0.75 39.95%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 -
Price 0.77 0.78 0.66 0.65 0.62 0.68 0.74 -
P/RPS 2.94 3.24 2.89 2.48 3.17 3.12 1.57 52.10%
P/EPS 18.87 15.60 -6.10 162.50 34.44 56.67 -11.04 -
EY 5.30 6.41 -16.39 0.62 2.90 1.76 -9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 0.76 0.89 0.94 1.05 0.80 31.13%

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