[AASIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 6.12%
YoY- 80.47%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,866 11,491 5,862 56,018 42,788 27,404 13,276 30.79%
PBT 1,629 2,234 1,043 -481 1,028 -688 1,192 23.12%
Tax 0 -1,177 -720 -7,508 -9,538 -9,041 -172 -
NP 1,629 1,057 323 -7,989 -8,510 -9,729 1,020 36.59%
-
NP to SH 303 1,057 323 -7,989 -8,510 -9,729 1,020 -55.44%
-
Tax Rate 0.00% 52.69% 69.03% - 927.82% - 14.43% -
Total Cost 18,237 10,434 5,539 64,007 51,298 37,133 12,256 30.30%
-
Net Worth 73,729 77,513 69,983 110,847 50,340 49,245 60,066 14.62%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,729 77,513 69,983 110,847 50,340 49,245 60,066 14.62%
NOSH 100,999 117,444 107,666 119,191 119,859 120,111 113,333 -7.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.20% 9.20% 5.51% -14.26% -19.89% -35.50% 7.68% -
ROE 0.41% 1.36% 0.46% -7.21% -16.90% -19.76% 1.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.67 9.78 5.44 47.00 35.70 22.82 11.71 41.26%
EPS 0.25 0.90 0.30 -6.66 -7.10 -8.10 0.90 -57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.65 0.93 0.42 0.41 0.53 23.76%
Adjusted Per Share Value based on latest NOSH - 134,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.87 1.66 0.85 8.09 6.18 3.96 1.92 30.70%
EPS 0.04 0.15 0.05 -1.15 -1.23 -1.41 0.15 -58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1065 0.112 0.1011 0.1601 0.0727 0.0711 0.0868 14.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.71 0.65 0.76 0.70 0.79 0.81 0.90 -
P/RPS 3.61 6.64 13.96 1.49 2.21 3.55 7.68 -39.51%
P/EPS 236.67 72.22 253.33 -10.44 -11.13 -10.00 100.00 77.50%
EY 0.42 1.38 0.39 -9.58 -8.99 -10.00 1.00 -43.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 1.17 0.75 1.88 1.98 1.70 -31.18%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 26/08/05 31/05/05 28/02/05 26/11/04 26/08/04 28/05/04 -
Price 0.65 0.62 0.68 0.74 0.68 0.80 0.82 -
P/RPS 3.30 6.34 12.49 1.57 1.90 3.51 7.00 -39.39%
P/EPS 216.67 68.89 226.67 -11.04 -9.58 -9.88 91.11 78.07%
EY 0.46 1.45 0.44 -9.06 -10.44 -10.13 1.10 -44.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.05 0.80 1.62 1.95 1.55 -30.89%

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