[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 104.04%
YoY- -68.33%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,424 19,866 11,491 5,862 56,018 42,788 27,404 0.04%
PBT -9,798 1,629 2,234 1,043 -481 1,028 -688 484.69%
Tax -3,185 0 -1,177 -720 -7,508 -9,538 -9,041 -50.02%
NP -12,983 1,629 1,057 323 -7,989 -8,510 -9,729 21.14%
-
NP to SH -12,983 303 1,057 323 -7,989 -8,510 -9,729 21.14%
-
Tax Rate - 0.00% 52.69% 69.03% - 927.82% - -
Total Cost 40,407 18,237 10,434 5,539 64,007 51,298 37,133 5.77%
-
Net Worth 104,391 73,729 77,513 69,983 110,847 50,340 49,245 64.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 104,391 73,729 77,513 69,983 110,847 50,340 49,245 64.79%
NOSH 119,990 100,999 117,444 107,666 119,191 119,859 120,111 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -47.34% 8.20% 9.20% 5.51% -14.26% -19.89% -35.50% -
ROE -12.44% 0.41% 1.36% 0.46% -7.21% -16.90% -19.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.86 19.67 9.78 5.44 47.00 35.70 22.82 0.11%
EPS -10.82 0.25 0.90 0.30 -6.66 -7.10 -8.10 21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.73 0.66 0.65 0.93 0.42 0.41 64.90%
Adjusted Per Share Value based on latest NOSH - 107,666
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.96 2.87 1.66 0.85 8.09 6.18 3.96 0.00%
EPS -1.88 0.04 0.15 0.05 -1.15 -1.23 -1.41 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1065 0.112 0.1011 0.1601 0.0727 0.0711 64.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.71 0.65 0.76 0.70 0.79 0.81 -
P/RPS 2.84 3.61 6.64 13.96 1.49 2.21 3.55 -13.78%
P/EPS -6.01 236.67 72.22 253.33 -10.44 -11.13 -10.00 -28.71%
EY -16.65 0.42 1.38 0.39 -9.58 -8.99 -10.00 40.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.97 0.98 1.17 0.75 1.88 1.98 -47.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 26/11/04 26/08/04 -
Price 0.66 0.65 0.62 0.68 0.74 0.68 0.80 -
P/RPS 2.89 3.30 6.34 12.49 1.57 1.90 3.51 -12.12%
P/EPS -6.10 216.67 68.89 226.67 -11.04 -9.58 -9.88 -27.42%
EY -16.39 0.46 1.45 0.44 -9.06 -10.44 -10.13 37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 0.94 1.05 0.80 1.62 1.95 -46.55%

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