[AASIA] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 140.48%
YoY- 104.56%
Quarter Report
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,375 9,403 12,992 10,727 8,691 8,154 10,376 -35.42%
PBT 1,081 5,049 8,388 3,961 3,993 3,458 4,163 -59.19%
Tax -1,114 -1,302 -2,091 -1,309 -1,903 -1,213 -1,040 4.67%
NP -33 3,747 6,297 2,652 2,090 2,245 3,123 -
-
NP to SH -734 2,075 4,946 1,301 541 999 2,182 -
-
Tax Rate 103.05% 25.79% 24.93% 33.05% 47.66% 35.08% 24.98% -
Total Cost 5,408 5,656 6,695 8,075 6,601 5,909 7,253 -17.72%
-
Net Worth 152,298 122,329 122,161 118,884 117,324 118,844 117,384 18.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,400 - - - 2,397 -
Div Payout % - - 48.54% - - - 109.89% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 152,298 122,329 122,161 118,884 117,324 118,844 117,384 18.90%
NOSH 120,327 119,942 120,048 120,462 120,222 120,361 119,890 0.24%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.61% 39.85% 48.47% 24.72% 24.05% 27.53% 30.10% -
ROE -0.48% 1.70% 4.05% 1.09% 0.46% 0.84% 1.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.47 7.84 10.82 8.90 7.23 6.77 8.65 -35.52%
EPS -0.61 1.73 4.12 1.08 0.45 0.83 1.82 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.2657 1.0199 1.0176 0.9869 0.9759 0.9874 0.9791 18.61%
Adjusted Per Share Value based on latest NOSH - 120,462
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.78 1.36 1.88 1.55 1.26 1.18 1.50 -35.25%
EPS -0.11 0.30 0.71 0.19 0.08 0.14 0.32 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.35 -
NAPS 0.22 0.1767 0.1764 0.1717 0.1695 0.1717 0.1695 18.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.32 1.02 1.23 1.20 1.22 1.05 1.00 -
P/RPS 29.55 13.01 11.37 13.48 16.88 15.50 11.55 86.74%
P/EPS -216.39 58.96 29.85 111.11 271.11 126.51 54.95 -
EY -0.46 1.70 3.35 0.90 0.37 0.79 1.82 -
DY 0.00 0.00 1.63 0.00 0.00 0.00 2.00 -
P/NAPS 1.04 1.00 1.21 1.22 1.25 1.06 1.02 1.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 26/08/11 16/05/11 28/02/11 09/11/10 25/08/10 -
Price 1.29 1.24 1.22 1.19 1.13 1.12 0.98 -
P/RPS 28.88 15.82 11.27 13.36 15.63 16.53 11.32 86.39%
P/EPS -211.48 71.68 29.61 110.19 251.11 134.94 53.85 -
EY -0.47 1.40 3.38 0.91 0.40 0.74 1.86 -
DY 0.00 0.00 1.64 0.00 0.00 0.00 2.04 -
P/NAPS 1.02 1.22 1.20 1.21 1.16 1.13 1.00 1.32%

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