[AASIA] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -119.62%
YoY- -116.15%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,588 9,138 14,073 18,308 29,680 16,623 14,358 -8.40%
PBT 701 905 4,476 1,054 9,885 4,498 2,299 -54.73%
Tax -1,130 -551 -1,159 -1,102 -2,130 -1,324 -1,206 -4.25%
NP -429 354 3,317 -48 7,755 3,174 1,093 -
-
NP to SH -1,523 -182 2,635 -1,110 5,657 1,872 303 -
-
Tax Rate 161.20% 60.88% 25.89% 104.55% 21.55% 29.44% 52.46% -
Total Cost 13,017 8,784 10,756 18,356 21,925 13,449 13,265 -1.25%
-
Net Worth 116,383 124,864 121,353 116,908 118,760 117,432 115,892 0.28%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,197 - - - 6,005 6,000 - -
Div Payout % 0.00% - - - 106.16% 320.51% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 116,383 124,864 121,353 116,908 118,760 117,432 115,892 0.28%
NOSH 119,921 121,333 119,772 119,354 120,106 120,000 120,344 -0.23%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -3.41% 3.87% 23.57% -0.26% 26.13% 19.09% 7.61% -
ROE -1.31% -0.15% 2.17% -0.95% 4.76% 1.59% 0.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.50 7.53 11.75 15.34 24.71 13.85 11.93 -8.16%
EPS -1.27 -0.15 2.20 -0.93 4.71 1.56 0.25 -
DPS 3.50 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.9705 1.0291 1.0132 0.9795 0.9888 0.9786 0.963 0.51%
Adjusted Per Share Value based on latest NOSH - 119,354
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.82 1.32 2.03 2.64 4.29 2.40 2.07 -8.23%
EPS -0.22 -0.03 0.38 -0.16 0.82 0.27 0.04 -
DPS 0.61 0.00 0.00 0.00 0.87 0.87 0.00 -
NAPS 0.1681 0.1803 0.1753 0.1689 0.1715 0.1696 0.1674 0.27%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.95 0.85 1.01 1.10 1.24 1.38 -
P/RPS 10.29 12.61 7.23 6.58 4.45 8.95 11.57 -7.52%
P/EPS -85.04 -633.33 38.64 -108.60 23.35 79.49 548.11 -
EY -1.18 -0.16 2.59 -0.92 4.28 1.26 0.18 -
DY 3.24 0.00 0.00 0.00 4.55 4.03 0.00 -
P/NAPS 1.11 0.92 0.84 1.03 1.11 1.27 1.43 -15.55%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 05/05/09 27/02/09 21/11/08 26/08/08 29/04/08 29/02/08 -
Price 1.05 0.96 0.95 0.83 1.03 1.21 1.29 -
P/RPS 10.00 12.75 8.09 5.41 4.17 8.73 10.81 -5.06%
P/EPS -82.68 -640.00 43.18 -89.25 21.87 77.56 512.36 -
EY -1.21 -0.16 2.32 -1.12 4.57 1.29 0.20 -
DY 3.33 0.00 0.00 0.00 4.85 4.13 0.00 -
P/NAPS 1.08 0.93 0.94 0.85 1.04 1.24 1.34 -13.40%

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