[AASIA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.53%
YoY- 66.78%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 42,864 34,717 26,488 42,788 92,885 102,150 81,550 -10.16%
PBT 18,129 9,445 2,172 1,028 -23,148 -9,398 9,613 11.14%
Tax -2,650 -2,192 0 -9,538 -2,468 -1,261 -3,074 -2.44%
NP 15,478 7,253 2,172 -8,510 -25,616 -10,660 6,538 15.43%
-
NP to SH 13,025 4,804 404 -8,510 -25,616 -10,660 6,538 12.16%
-
Tax Rate 14.62% 23.21% 0.00% 927.82% - - 31.98% -
Total Cost 27,385 27,464 24,316 51,298 118,501 112,810 75,012 -15.45%
-
Net Worth 114,203 78,521 73,730 50,340 82,851 124,101 131,845 -2.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,600 2,402 - - - - - -
Div Payout % 43.00% 50.00% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 114,203 78,521 73,730 50,340 82,851 124,101 131,845 -2.36%
NOSH 120,012 120,100 100,999 119,859 120,074 119,328 80,393 6.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.11% 20.89% 8.20% -19.89% -27.58% -10.44% 8.02% -
ROE 11.41% 6.12% 0.55% -16.90% -30.92% -8.59% 4.96% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.72 28.91 26.23 35.70 77.36 85.60 101.44 -15.96%
EPS 10.85 4.00 0.33 -7.10 21.33 -8.93 8.13 4.92%
DPS 4.67 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9516 0.6538 0.73 0.42 0.69 1.04 1.64 -8.66%
Adjusted Per Share Value based on latest NOSH - 121,900
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.19 5.01 3.83 6.18 13.42 14.75 11.78 -10.16%
EPS 1.88 0.69 0.06 -1.23 -3.70 -1.54 0.94 12.24%
DPS 0.81 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1134 0.1065 0.0727 0.1197 0.1792 0.1904 -2.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.98 0.75 0.71 0.79 0.85 1.00 1.08 -
P/RPS 2.74 2.59 2.71 2.21 1.10 1.17 1.06 17.14%
P/EPS 9.03 18.75 177.50 -11.13 -3.98 -11.19 13.28 -6.22%
EY 11.07 5.33 0.56 -8.99 -25.10 -8.93 7.53 6.62%
DY 4.76 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.15 0.97 1.88 1.23 0.96 0.66 7.69%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 27/11/01 -
Price 1.33 0.72 0.65 0.68 0.92 1.01 1.48 -
P/RPS 3.72 2.49 2.48 1.90 1.19 1.18 1.46 16.86%
P/EPS 12.25 18.00 162.50 -9.58 -4.31 -11.31 18.20 -6.38%
EY 8.16 5.56 0.62 -10.44 -23.19 -8.84 5.50 6.79%
DY 3.51 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.10 0.89 1.62 1.33 0.97 0.90 7.63%

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