[AASIA] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 91.12%
YoY- 69.32%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 31,248 28,704 32,348 47,438 38,136 43,452 92,606 -16.55%
PBT 8,936 3,152 10,046 24,698 14,012 2,664 28,766 -17.69%
Tax -2,656 -3,064 -4,612 -6,800 -4,234 -3,362 -6,908 -14.72%
NP 6,280 88 5,434 17,898 9,778 -698 21,858 -18.76%
-
NP to SH 2,838 -2,346 1,362 9,946 5,874 -3,958 15,058 -24.27%
-
Tax Rate 29.72% 97.21% 45.91% 27.53% 30.22% 126.20% 24.01% -
Total Cost 24,968 28,616 26,914 29,540 28,358 44,150 70,748 -15.92%
-
Net Worth 159,336 152,753 151,898 122,234 117,372 116,401 118,734 5.02%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,810 4,787 7,168 4,804 4,795 8,395 12,007 -14.13%
Div Payout % 169.49% 0.00% 526.32% 48.31% 81.63% 0.00% 79.74% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 159,336 152,753 151,898 122,234 117,372 116,401 118,734 5.02%
NOSH 120,254 119,693 119,473 120,120 119,877 119,939 120,079 0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.10% 0.31% 16.80% 37.73% 25.64% -1.61% 23.60% -
ROE 1.78% -1.54% 0.90% 8.14% 5.00% -3.40% 12.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 25.98 23.98 27.08 39.49 31.81 36.23 77.12 -16.57%
EPS 2.36 -1.96 1.14 8.28 4.90 -3.30 12.54 -24.28%
DPS 4.00 4.00 6.00 4.00 4.00 7.00 10.00 -14.15%
NAPS 1.325 1.2762 1.2714 1.0176 0.9791 0.9705 0.9888 4.99%
Adjusted Per Share Value based on latest NOSH - 120,048
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.51 4.15 4.67 6.85 5.51 6.28 13.38 -16.56%
EPS 0.41 -0.34 0.20 1.44 0.85 -0.57 2.17 -24.23%
DPS 0.69 0.69 1.04 0.69 0.69 1.21 1.73 -14.19%
NAPS 0.2301 0.2206 0.2194 0.1765 0.1695 0.1681 0.1715 5.01%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.15 1.18 1.30 1.23 1.00 1.08 1.10 -
P/RPS 4.43 4.92 4.80 3.11 3.14 2.98 1.43 20.72%
P/EPS 48.73 -60.20 114.04 14.86 20.41 -32.73 8.77 33.06%
EY 2.05 -1.66 0.88 6.73 4.90 -3.06 11.40 -24.86%
DY 3.48 3.39 4.62 3.25 4.00 6.48 9.09 -14.78%
P/NAPS 0.87 0.92 1.02 1.21 1.02 1.11 1.11 -3.97%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 28/08/09 26/08/08 -
Price 1.13 1.21 1.20 1.22 0.98 1.05 1.03 -
P/RPS 4.35 5.05 4.43 3.09 3.08 2.90 1.34 21.67%
P/EPS 47.88 -61.73 105.26 14.73 20.00 -31.82 8.21 34.14%
EY 2.09 -1.62 0.95 6.79 5.00 -3.14 12.17 -25.43%
DY 3.54 3.31 5.00 3.28 4.08 6.67 9.71 -15.47%
P/NAPS 0.85 0.95 0.94 1.20 1.00 1.08 1.04 -3.30%

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