[AASIA] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.01%
YoY- 31.38%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 35,695 44,194 51,608 70,460 84,433 96,320 94,795 -47.88%
PBT 4,298 1,227 1,376 -17,879 -28,208 -32,429 -36,268 -
Tax -1,628 -10,029 -9,481 -10,919 -11,247 -3,252 -3,232 -36.71%
NP 2,670 -8,802 -8,105 -28,798 -39,455 -35,681 -39,500 -
-
NP to SH 2,670 -8,802 -8,105 -28,798 -39,455 -35,681 -39,500 -
-
Tax Rate 37.88% 817.36% 689.03% - - - - -
Total Cost 33,025 52,996 59,713 99,258 123,888 132,001 134,295 -60.78%
-
Net Worth 80,739 69,983 87,749 51,197 48,967 60,066 64,963 15.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 80,739 69,983 87,749 51,197 48,967 60,066 64,963 15.61%
NOSH 122,333 107,666 134,999 121,900 119,433 113,333 120,303 1.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.48% -19.92% -15.70% -40.87% -46.73% -37.04% -41.67% -
ROE 3.31% -12.58% -9.24% -56.25% -80.57% -59.40% -60.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.18 41.05 38.23 57.80 70.69 84.99 78.80 -48.46%
EPS 2.18 -8.18 -6.00 -23.62 -33.04 -31.48 -32.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.42 0.41 0.53 0.54 14.32%
Adjusted Per Share Value based on latest NOSH - 121,900
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.16 6.38 7.45 10.18 12.19 13.91 13.69 -47.85%
EPS 0.39 -1.27 -1.17 -4.16 -5.70 -5.15 -5.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1011 0.1267 0.0739 0.0707 0.0868 0.0938 15.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.76 0.70 0.79 0.81 0.90 0.89 -
P/RPS 2.23 1.85 1.83 1.37 1.15 1.06 1.13 57.39%
P/EPS 29.78 -9.30 -11.66 -3.34 -2.45 -2.86 -2.71 -
EY 3.36 -10.76 -8.58 -29.90 -40.78 -34.98 -36.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.17 1.08 1.88 1.98 1.70 1.65 -29.36%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 28/02/05 26/11/04 26/08/04 28/05/04 27/02/04 -
Price 0.62 0.68 0.74 0.68 0.80 0.82 0.87 -
P/RPS 2.12 1.66 1.94 1.18 1.13 0.96 1.10 54.93%
P/EPS 28.41 -8.32 -12.33 -2.88 -2.42 -2.60 -2.65 -
EY 3.52 -12.02 -8.11 -34.74 -41.29 -38.39 -37.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 1.14 1.62 1.95 1.55 1.61 -30.16%

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