[AASIA] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.61%
YoY- -1504.73%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,094 35,550 34,640 34,054 32,114 29,264 27,882 18.83%
PBT 11,000 11,076 9,961 -4,707 -8,623 -9,390 -10,162 -
Tax -4,347 -4,009 -3,364 -4,400 -2,797 -2,783 -3,944 6.72%
NP 6,653 7,067 6,597 -9,107 -11,420 -12,173 -14,106 -
-
NP to SH 5,538 5,947 5,090 -9,791 -12,030 -12,251 -13,434 -
-
Tax Rate 39.52% 36.20% 33.77% - - - - -
Total Cost 29,441 28,483 28,043 43,161 43,534 41,437 41,988 -21.12%
-
Net Worth 106,322 106,742 100,102 78,297 76,953 75,661 104,415 1.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,483 3,483 3,483 1,796 - - - -
Div Payout % 62.91% 58.58% 68.45% 0.00% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 106,322 106,742 100,102 78,297 76,953 75,661 104,415 1.21%
NOSH 118,888 119,949 112,500 119,758 119,493 120,480 120,018 -0.63%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.43% 19.88% 19.04% -26.74% -35.56% -41.60% -50.59% -
ROE 5.21% 5.57% 5.08% -12.50% -15.63% -16.19% -12.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.36 29.64 30.79 28.44 26.88 24.29 23.23 19.59%
EPS 4.66 4.96 4.52 -8.18 -10.07 -10.17 -11.19 -
DPS 2.93 2.90 3.10 1.50 0.00 0.00 0.00 -
NAPS 0.8943 0.8899 0.8898 0.6538 0.644 0.628 0.87 1.85%
Adjusted Per Share Value based on latest NOSH - 119,758
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.21 5.13 5.00 4.92 4.64 4.23 4.03 18.72%
EPS 0.80 0.86 0.74 -1.41 -1.74 -1.77 -1.94 -
DPS 0.50 0.50 0.50 0.26 0.00 0.00 0.00 -
NAPS 0.1536 0.1542 0.1446 0.1131 0.1111 0.1093 0.1508 1.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.72 0.75 0.80 0.69 0.65 -
P/RPS 3.26 3.04 2.34 2.64 2.98 2.84 2.80 10.70%
P/EPS 21.25 18.15 15.91 -9.17 -7.95 -6.79 -5.81 -
EY 4.71 5.51 6.28 -10.90 -12.58 -14.74 -17.22 -
DY 2.96 3.23 4.30 2.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 0.81 1.15 1.24 1.10 0.75 29.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 13/06/06 28/02/06 -
Price 0.90 0.94 0.97 0.72 0.77 0.78 0.66 -
P/RPS 2.96 3.17 3.15 2.53 2.87 3.21 2.84 2.80%
P/EPS 19.32 18.96 21.44 -8.81 -7.65 -7.67 -5.90 -
EY 5.18 5.27 4.66 -11.36 -13.07 -13.04 -16.96 -
DY 3.26 3.09 3.19 2.08 0.00 0.00 0.00 -
P/NAPS 1.01 1.06 1.09 1.10 1.20 1.24 0.76 20.93%

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