[AASIA] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1153.82%
YoY- -54.11%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 5,862 8,820 15,384 14,128 13,276 27,672 29,357 -65.80%
PBT 1,043 348 1,716 -1,880 1,192 -18,907 -8,613 -
Tax -720 57 -497 -8,869 -172 -1,381 -825 -8.66%
NP 323 405 1,219 -10,749 1,020 -20,288 -9,438 -
-
NP to SH 323 405 1,219 -10,749 1,020 -20,288 -9,438 -
-
Tax Rate 69.03% -16.38% 28.96% - 14.43% - - -
Total Cost 5,539 8,415 14,165 24,877 12,256 47,960 38,795 -72.65%
-
Net Worth 69,983 87,749 51,197 48,967 60,066 64,963 82,433 -10.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,983 87,749 51,197 48,967 60,066 64,963 82,433 -10.33%
NOSH 107,666 134,999 121,900 119,433 113,333 120,303 119,468 -6.69%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.51% 4.59% 7.92% -76.08% 7.68% -73.32% -32.15% -
ROE 0.46% 0.46% 2.38% -21.95% 1.70% -31.23% -11.45% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.44 6.53 12.62 11.83 11.71 23.00 24.57 -63.36%
EPS 0.30 0.30 1.00 -9.00 0.90 -16.90 -7.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.42 0.41 0.53 0.54 0.69 -3.89%
Adjusted Per Share Value based on latest NOSH - 119,433
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.85 1.27 2.22 2.04 1.92 4.00 4.24 -65.71%
EPS 0.05 0.06 0.18 -1.55 0.15 -2.93 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1011 0.1267 0.0739 0.0707 0.0868 0.0938 0.1191 -10.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.76 0.70 0.79 0.81 0.90 0.89 0.85 -
P/RPS 13.96 10.71 6.26 6.85 7.68 3.87 3.46 153.22%
P/EPS 253.33 233.33 79.00 -9.00 100.00 -5.28 -10.76 -
EY 0.39 0.43 1.27 -11.11 1.00 -18.95 -9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.88 1.98 1.70 1.65 1.23 -3.27%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 -
Price 0.68 0.74 0.68 0.80 0.82 0.87 0.92 -
P/RPS 12.49 11.33 5.39 6.76 7.00 3.78 3.74 123.25%
P/EPS 226.67 246.67 68.00 -8.89 91.11 -5.16 -11.65 -
EY 0.44 0.41 1.47 -11.25 1.10 -19.38 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.62 1.95 1.55 1.61 1.33 -14.56%

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