[AASIA] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
10-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -19.08%
YoY- 449.45%
Quarter Report
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,691 8,154 10,376 8,692 11,268 12,190 12,588 -21.83%
PBT 3,993 3,458 4,163 2,843 4,776 -3,845 701 217.93%
Tax -1,903 -1,213 -1,040 -1,077 -2,344 -926 -1,130 41.41%
NP 2,090 2,245 3,123 1,766 2,432 -4,771 -429 -
-
NP to SH 541 999 2,182 636 786 -5,865 -1,523 -
-
Tax Rate 47.66% 35.08% 24.98% 37.88% 49.08% - 161.20% -
Total Cost 6,601 5,909 7,253 6,926 8,836 16,961 13,017 -36.32%
-
Net Worth 117,324 118,844 117,384 115,188 114,906 113,725 116,383 0.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 2,397 - - - 4,197 -
Div Payout % - - 109.89% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 117,324 118,844 117,384 115,188 114,906 113,725 116,383 0.53%
NOSH 120,222 120,361 119,890 120,000 120,169 119,938 119,921 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 24.05% 27.53% 30.10% 20.32% 21.58% -39.14% -3.41% -
ROE 0.46% 0.84% 1.86% 0.55% 0.68% -5.16% -1.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.23 6.77 8.65 7.24 9.38 10.16 10.50 -21.97%
EPS 0.45 0.83 1.82 0.53 0.66 -4.89 -1.27 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.50 -
NAPS 0.9759 0.9874 0.9791 0.9599 0.9562 0.9482 0.9705 0.36%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.26 1.18 1.50 1.26 1.63 1.76 1.82 -21.68%
EPS 0.08 0.14 0.32 0.09 0.11 -0.85 -0.22 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.61 -
NAPS 0.1695 0.1717 0.1695 0.1664 0.166 0.1643 0.1681 0.55%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.22 1.05 1.00 1.00 1.10 1.02 1.08 -
P/RPS 16.88 15.50 11.55 13.81 11.73 10.04 10.29 38.96%
P/EPS 271.11 126.51 54.95 188.68 168.18 -20.86 -85.04 -
EY 0.37 0.79 1.82 0.53 0.59 -4.79 -1.18 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 3.24 -
P/NAPS 1.25 1.06 1.02 1.04 1.15 1.08 1.11 8.21%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/11/10 25/08/10 10/05/10 25/02/10 25/11/09 28/08/09 -
Price 1.13 1.12 0.98 1.09 1.02 1.01 1.05 -
P/RPS 15.63 16.53 11.32 15.05 10.88 9.94 10.00 34.57%
P/EPS 251.11 134.94 53.85 205.66 155.95 -20.65 -82.68 -
EY 0.40 0.74 1.86 0.49 0.64 -4.84 -1.21 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 3.33 -
P/NAPS 1.16 1.13 1.00 1.14 1.07 1.07 1.08 4.86%

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