[AASIA] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -204.29%
YoY- -161.85%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 8,479 7,244 7,558 8,375 5,629 5,862 8,820 -2.60%
PBT 1,958 1,815 -11,427 -605 1,191 1,043 348 217.34%
Tax -482 -309 -1,859 0 -468 -720 57 -
NP 1,476 1,506 -13,286 -605 723 323 405 137.38%
-
NP to SH 944 1,506 -13,286 -754 723 323 405 76.06%
-
Tax Rate 24.62% 17.02% - - 39.29% 69.03% -16.38% -
Total Cost 7,003 5,738 20,844 8,980 4,906 5,539 8,415 -11.55%
-
Net Worth 76,953 75,661 104,415 91,736 80,739 69,983 87,749 -8.40%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 76,953 75,661 104,415 91,736 80,739 69,983 87,749 -8.40%
NOSH 119,493 120,480 120,018 125,666 122,333 107,666 134,999 -7.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.41% 20.79% -175.79% -7.22% 12.84% 5.51% 4.59% -
ROE 1.23% 1.99% -12.72% -0.82% 0.90% 0.46% 0.46% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.10 6.01 6.30 6.66 4.60 5.44 6.53 5.75%
EPS 0.79 1.25 -11.07 -0.63 0.61 0.30 0.30 91.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.628 0.87 0.73 0.66 0.65 0.65 -0.61%
Adjusted Per Share Value based on latest NOSH - 125,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.22 1.05 1.09 1.21 0.81 0.85 1.27 -2.64%
EPS 0.14 0.22 -1.92 -0.11 0.10 0.05 0.06 76.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1111 0.1093 0.1508 0.1325 0.1166 0.1011 0.1267 -8.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.69 0.65 0.71 0.65 0.76 0.70 -
P/RPS 11.27 11.48 10.32 10.65 14.13 13.96 10.71 3.46%
P/EPS 101.27 55.20 -5.87 -118.33 109.98 253.33 233.33 -42.76%
EY 0.99 1.81 -17.03 -0.85 0.91 0.39 0.43 74.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.10 0.75 0.97 0.98 1.17 1.08 9.67%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 13/06/06 28/02/06 30/11/05 26/08/05 31/05/05 28/02/05 -
Price 0.77 0.78 0.66 0.65 0.62 0.68 0.74 -
P/RPS 10.85 12.97 10.48 9.75 13.47 12.49 11.33 -2.85%
P/EPS 97.47 62.40 -5.96 -108.33 104.91 226.67 246.67 -46.24%
EY 1.03 1.60 -16.77 -0.92 0.95 0.44 0.41 85.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 0.76 0.89 0.94 1.05 1.14 3.48%

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