[AASIA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -443.68%
YoY- -126.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 32,348 47,438 38,136 43,452 92,606 34,354 31,446 0.47%
PBT 10,046 24,698 14,012 2,664 28,766 9,624 7,546 4.88%
Tax -4,612 -6,800 -4,234 -3,362 -6,908 -2,048 -82 95.61%
NP 5,434 17,898 9,778 -698 21,858 7,576 7,464 -5.14%
-
NP to SH 1,362 9,946 5,874 -3,958 15,058 5,796 4,900 -19.19%
-
Tax Rate 45.91% 27.53% 30.22% 126.20% 24.01% 21.28% 1.09% -
Total Cost 26,914 29,540 28,358 44,150 70,748 26,778 23,982 1.93%
-
Net Worth 151,898 122,234 117,372 116,401 118,734 107,094 77,343 11.89%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,168 4,804 4,795 8,395 12,007 8,382 - -
Div Payout % 526.32% 48.31% 81.63% 0.00% 79.74% 144.63% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 151,898 122,234 117,372 116,401 118,734 107,094 77,343 11.89%
NOSH 119,473 120,120 119,877 119,939 120,079 119,752 120,098 -0.08%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 16.80% 37.73% 25.64% -1.61% 23.60% 22.05% 23.74% -
ROE 0.90% 8.14% 5.00% -3.40% 12.68% 5.41% 6.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.08 39.49 31.81 36.23 77.12 28.69 26.18 0.56%
EPS 1.14 8.28 4.90 -3.30 12.54 4.84 4.08 -19.12%
DPS 6.00 4.00 4.00 7.00 10.00 7.00 0.00 -
NAPS 1.2714 1.0176 0.9791 0.9705 0.9888 0.8943 0.644 11.99%
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.67 6.85 5.51 6.28 13.38 4.96 4.54 0.47%
EPS 0.20 1.44 0.85 -0.57 2.17 0.84 0.71 -19.01%
DPS 1.04 0.69 0.69 1.21 1.73 1.21 0.00 -
NAPS 0.2194 0.1765 0.1695 0.1681 0.1715 0.1547 0.1117 11.89%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.23 1.00 1.08 1.10 0.99 0.80 -
P/RPS 4.80 3.11 3.14 2.98 1.43 3.45 3.06 7.78%
P/EPS 114.04 14.86 20.41 -32.73 8.77 20.45 19.61 34.06%
EY 0.88 6.73 4.90 -3.06 11.40 4.89 5.10 -25.36%
DY 4.62 3.25 4.00 6.48 9.09 7.07 0.00 -
P/NAPS 1.02 1.21 1.02 1.11 1.11 1.11 1.24 -3.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 -
Price 1.20 1.22 0.98 1.05 1.03 0.90 0.77 -
P/RPS 4.43 3.09 3.08 2.90 1.34 3.14 2.94 7.06%
P/EPS 105.26 14.73 20.00 -31.82 8.21 18.60 18.87 33.13%
EY 0.95 6.79 5.00 -3.14 12.17 5.38 5.30 -24.89%
DY 5.00 3.28 4.08 6.67 9.71 7.78 0.00 -
P/NAPS 0.94 1.20 1.00 1.08 1.04 1.01 1.20 -3.98%

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