[AASIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.53%
YoY- 55.7%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,491 5,862 56,018 42,788 27,404 13,276 97,336 -75.96%
PBT 2,234 1,043 -481 1,028 -688 1,192 -37,670 -
Tax -1,177 -720 -7,508 -9,538 -9,041 -172 -3,232 -49.03%
NP 1,057 323 -7,989 -8,510 -9,729 1,020 -40,902 -
-
NP to SH 1,057 323 -7,989 -8,510 -9,729 1,020 -40,902 -
-
Tax Rate 52.69% 69.03% - 927.82% - 14.43% - -
Total Cost 10,434 5,539 64,007 51,298 37,133 12,256 138,238 -82.16%
-
Net Worth 77,513 69,983 110,847 50,340 49,245 60,066 58,886 20.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 77,513 69,983 110,847 50,340 49,245 60,066 58,886 20.12%
NOSH 117,444 107,666 119,191 119,859 120,111 113,333 120,176 -1.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.20% 5.51% -14.26% -19.89% -35.50% 7.68% -42.02% -
ROE 1.36% 0.46% -7.21% -16.90% -19.76% 1.70% -69.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.78 5.44 47.00 35.70 22.82 11.71 80.99 -75.60%
EPS 0.90 0.30 -6.66 -7.10 -8.10 0.90 -34.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.93 0.42 0.41 0.53 0.49 21.98%
Adjusted Per Share Value based on latest NOSH - 121,900
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.66 0.85 8.09 6.18 3.96 1.92 14.06 -75.96%
EPS 0.15 0.05 -1.15 -1.23 -1.41 0.15 -5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.112 0.1011 0.1601 0.0727 0.0711 0.0868 0.0851 20.11%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.76 0.70 0.79 0.81 0.90 0.89 -
P/RPS 6.64 13.96 1.49 2.21 3.55 7.68 1.10 231.88%
P/EPS 72.22 253.33 -10.44 -11.13 -10.00 100.00 -2.61 -
EY 1.38 0.39 -9.58 -8.99 -10.00 1.00 -38.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 0.75 1.88 1.98 1.70 1.82 -33.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 28/02/05 26/11/04 26/08/04 28/05/04 27/02/04 -
Price 0.62 0.68 0.74 0.68 0.80 0.82 0.87 -
P/RPS 6.34 12.49 1.57 1.90 3.51 7.00 1.07 227.79%
P/EPS 68.89 226.67 -11.04 -9.58 -9.88 91.11 -2.56 -
EY 1.45 0.44 -9.06 -10.44 -10.13 1.10 -39.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 0.80 1.62 1.95 1.55 1.78 -34.69%

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