[AASIA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 63.62%
YoY- 121.73%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 92,606 34,354 31,446 22,982 27,404 80,614 86,692 1.10%
PBT 28,766 9,624 7,546 4,468 -688 -17,504 6,234 28.99%
Tax -6,908 -2,048 -82 -2,354 -9,041 -2,044 -2,074 22.18%
NP 21,858 7,576 7,464 2,114 -9,729 -19,548 4,160 31.81%
-
NP to SH 15,058 5,796 4,900 2,114 -9,729 -19,548 4,160 23.88%
-
Tax Rate 24.01% 21.28% 1.09% 52.69% - - 33.27% -
Total Cost 70,748 26,778 23,982 20,868 37,133 100,162 82,532 -2.53%
-
Net Worth 118,734 107,094 77,343 77,513 49,245 92,913 135,200 -2.13%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 12,007 8,382 - - - - - -
Div Payout % 79.74% 144.63% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 118,734 107,094 77,343 77,513 49,245 92,913 135,200 -2.13%
NOSH 120,079 119,752 120,098 117,444 120,111 120,666 80,000 6.99%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 23.60% 22.05% 23.74% 9.20% -35.50% -24.25% 4.80% -
ROE 12.68% 5.41% 6.34% 2.73% -19.76% -21.04% 3.08% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 77.12 28.69 26.18 19.57 22.82 66.81 108.37 -5.50%
EPS 12.54 4.84 4.08 1.80 -8.10 -16.20 5.20 15.78%
DPS 10.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 0.8943 0.644 0.66 0.41 0.77 1.69 -8.53%
Adjusted Per Share Value based on latest NOSH - 122,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.38 4.96 4.54 3.32 3.96 11.64 12.52 1.11%
EPS 2.17 0.84 0.71 0.31 -1.41 -2.82 0.60 23.87%
DPS 1.73 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1715 0.1547 0.1117 0.112 0.0711 0.1342 0.1953 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.10 0.99 0.80 0.65 0.81 0.93 1.79 -
P/RPS 1.43 3.45 3.06 3.32 3.55 1.39 1.65 -2.35%
P/EPS 8.77 20.45 19.61 36.11 -10.00 -5.74 34.42 -20.36%
EY 11.40 4.89 5.10 2.77 -10.00 -17.42 2.91 25.52%
DY 9.09 7.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.24 0.98 1.98 1.21 1.06 0.77%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 -
Price 1.03 0.90 0.77 0.62 0.80 0.93 1.23 -
P/RPS 1.34 3.14 2.94 3.17 3.51 1.39 1.14 2.72%
P/EPS 8.21 18.60 18.87 34.44 -9.88 -5.74 23.65 -16.15%
EY 12.17 5.38 5.30 2.90 -10.13 -17.42 4.23 19.23%
DY 9.71 7.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.20 0.94 1.95 1.21 0.73 6.07%

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