[AASIA] QoQ 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- 111.34%
YoY- 112.92%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,629 5,862 8,820 15,384 14,128 13,276 27,672 -65.44%
PBT 1,191 1,043 348 1,716 -1,880 1,192 -18,907 -
Tax -468 -720 57 -497 -8,869 -172 -1,381 -51.42%
NP 723 323 405 1,219 -10,749 1,020 -20,288 -
-
NP to SH 723 323 405 1,219 -10,749 1,020 -20,288 -
-
Tax Rate 39.29% 69.03% -16.38% 28.96% - 14.43% - -
Total Cost 4,906 5,539 8,415 14,165 24,877 12,256 47,960 -78.15%
-
Net Worth 80,739 69,983 87,749 51,197 48,967 60,066 64,963 15.61%
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 80,739 69,983 87,749 51,197 48,967 60,066 64,963 15.61%
NOSH 122,333 107,666 134,999 121,900 119,433 113,333 120,303 1.12%
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 12.84% 5.51% 4.59% 7.92% -76.08% 7.68% -73.32% -
ROE 0.90% 0.46% 0.46% 2.38% -21.95% 1.70% -31.23% -
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 4.60 5.44 6.53 12.62 11.83 11.71 23.00 -65.83%
EPS 0.61 0.30 0.30 1.00 -9.00 0.90 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.42 0.41 0.53 0.54 14.32%
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 0.81 0.85 1.27 2.22 2.04 1.92 4.00 -65.54%
EPS 0.10 0.05 0.06 0.18 -1.55 0.15 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1011 0.1267 0.0739 0.0707 0.0868 0.0938 15.62%
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 14.13 13.96 10.71 6.26 6.85 7.68 3.87 137.29%
P/EPS 109.98 253.33 233.33 79.00 -9.00 100.00 -5.28 -
EY 0.91 0.39 0.43 1.27 -11.11 1.00 -18.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 1.08 1.88 1.98 1.70 1.65 -29.36%
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 13.47 12.49 11.33 5.39 6.76 7.00 3.78 133.48%
P/EPS 104.91 226.67 246.67 68.00 -8.89 91.11 -5.16 -
EY 0.95 0.44 0.41 1.47 -11.25 1.10 -19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.14 1.62 1.95 1.55 1.61 -30.16%

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