[AASIA] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 113.4%
YoY- -70.17%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 8,154 10,376 8,692 11,268 12,190 12,588 9,138 -7.30%
PBT 3,458 4,163 2,843 4,776 -3,845 701 905 144.21%
Tax -1,213 -1,040 -1,077 -2,344 -926 -1,130 -551 69.14%
NP 2,245 3,123 1,766 2,432 -4,771 -429 354 242.23%
-
NP to SH 999 2,182 636 786 -5,865 -1,523 -182 -
-
Tax Rate 35.08% 24.98% 37.88% 49.08% - 161.20% 60.88% -
Total Cost 5,909 7,253 6,926 8,836 16,961 13,017 8,784 -23.20%
-
Net Worth 118,844 117,384 115,188 114,906 113,725 116,383 124,864 -3.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,397 - - - 4,197 - -
Div Payout % - 109.89% - - - 0.00% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 118,844 117,384 115,188 114,906 113,725 116,383 124,864 -3.23%
NOSH 120,361 119,890 120,000 120,169 119,938 119,921 121,333 -0.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 27.53% 30.10% 20.32% 21.58% -39.14% -3.41% 3.87% -
ROE 0.84% 1.86% 0.55% 0.68% -5.16% -1.31% -0.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.77 8.65 7.24 9.38 10.16 10.50 7.53 -6.84%
EPS 0.83 1.82 0.53 0.66 -4.89 -1.27 -0.15 -
DPS 0.00 2.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.9874 0.9791 0.9599 0.9562 0.9482 0.9705 1.0291 -2.71%
Adjusted Per Share Value based on latest NOSH - 120,169
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.18 1.50 1.26 1.63 1.76 1.82 1.32 -7.19%
EPS 0.14 0.32 0.09 0.11 -0.85 -0.22 -0.03 -
DPS 0.00 0.35 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.1717 0.1695 0.1664 0.166 0.1643 0.1681 0.1803 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.05 1.00 1.00 1.10 1.02 1.08 0.95 -
P/RPS 15.50 11.55 13.81 11.73 10.04 10.29 12.61 14.73%
P/EPS 126.51 54.95 188.68 168.18 -20.86 -85.04 -633.33 -
EY 0.79 1.82 0.53 0.59 -4.79 -1.18 -0.16 -
DY 0.00 2.00 0.00 0.00 0.00 3.24 0.00 -
P/NAPS 1.06 1.02 1.04 1.15 1.08 1.11 0.92 9.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 05/05/09 -
Price 1.12 0.98 1.09 1.02 1.01 1.05 0.96 -
P/RPS 16.53 11.32 15.05 10.88 9.94 10.00 12.75 18.87%
P/EPS 134.94 53.85 205.66 155.95 -20.65 -82.68 -640.00 -
EY 0.74 1.86 0.49 0.64 -4.84 -1.21 -0.16 -
DY 0.00 2.04 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.13 1.00 1.14 1.07 1.07 1.08 0.93 13.85%

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