[AASIA] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 151.99%
YoY- 137.89%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 40,750 36,094 35,550 34,640 34,054 32,114 29,264 24.67%
PBT 16,474 11,000 11,076 9,961 -4,707 -8,623 -9,390 -
Tax -3,708 -4,347 -4,009 -3,364 -4,400 -2,797 -2,783 21.06%
NP 12,766 6,653 7,067 6,597 -9,107 -11,420 -12,173 -
-
NP to SH 10,924 5,538 5,947 5,090 -9,791 -12,030 -12,251 -
-
Tax Rate 22.51% 39.52% 36.20% 33.77% - - - -
Total Cost 27,984 29,441 28,483 28,043 43,161 43,534 41,437 -23.00%
-
Net Worth 114,108 106,322 106,742 100,102 78,297 76,953 75,661 31.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,687 3,483 3,483 3,483 1,796 - - -
Div Payout % 15.45% 62.91% 58.58% 68.45% 0.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 114,108 106,322 106,742 100,102 78,297 76,953 75,661 31.47%
NOSH 119,912 118,888 119,949 112,500 119,758 119,493 120,480 -0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 31.33% 18.43% 19.88% 19.04% -26.74% -35.56% -41.60% -
ROE 9.57% 5.21% 5.57% 5.08% -12.50% -15.63% -16.19% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.98 30.36 29.64 30.79 28.44 26.88 24.29 25.05%
EPS 9.11 4.66 4.96 4.52 -8.18 -10.07 -10.17 -
DPS 1.41 2.93 2.90 3.10 1.50 0.00 0.00 -
NAPS 0.9516 0.8943 0.8899 0.8898 0.6538 0.644 0.628 31.89%
Adjusted Per Share Value based on latest NOSH - 112,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.89 5.21 5.13 5.00 4.92 4.64 4.23 24.67%
EPS 1.58 0.80 0.86 0.74 -1.41 -1.74 -1.77 -
DPS 0.24 0.50 0.50 0.50 0.26 0.00 0.00 -
NAPS 0.1648 0.1536 0.1542 0.1446 0.1131 0.1111 0.1093 31.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 0.99 0.90 0.72 0.75 0.80 0.69 -
P/RPS 2.88 3.26 3.04 2.34 2.64 2.98 2.84 0.93%
P/EPS 10.76 21.25 18.15 15.91 -9.17 -7.95 -6.79 -
EY 9.30 4.71 5.51 6.28 -10.90 -12.58 -14.74 -
DY 1.44 2.96 3.23 4.30 2.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.01 0.81 1.15 1.24 1.10 -4.28%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 16/08/07 10/05/07 28/02/07 22/11/06 23/08/06 13/06/06 -
Price 1.33 0.90 0.94 0.97 0.72 0.77 0.78 -
P/RPS 3.91 2.96 3.17 3.15 2.53 2.87 3.21 14.04%
P/EPS 14.60 19.32 18.96 21.44 -8.81 -7.65 -7.67 -
EY 6.85 5.18 5.27 4.66 -11.36 -13.07 -13.04 -
DY 1.06 3.26 3.09 3.19 2.08 0.00 0.00 -
P/NAPS 1.40 1.01 1.06 1.09 1.10 1.20 1.24 8.41%

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