[AASIA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 116.17%
YoY- 26.67%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 66,492 32,616 28,976 23,448 13,276 47,004 91,616 -5.19%
PBT 17,992 11,720 7,260 4,172 1,192 -10,588 12,056 6.89%
Tax -5,296 -816 -1,236 -2,880 -172 -608 -4,040 4.61%
NP 12,696 10,904 6,024 1,292 1,020 -11,196 8,016 7.95%
-
NP to SH 7,488 9,452 6,024 1,292 1,020 -11,196 8,016 -1.12%
-
Tax Rate 29.44% 6.96% 17.02% 69.03% 14.43% - 33.51% -
Total Cost 53,796 21,712 22,952 22,156 12,256 58,200 83,600 -7.07%
-
Net Worth 117,432 106,742 75,661 69,983 60,066 101,007 135,470 -2.35%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 24,000 - - - - - - -
Div Payout % 320.51% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 117,432 106,742 75,661 69,983 60,066 101,007 135,470 -2.35%
NOSH 120,000 119,949 120,480 107,666 113,333 121,695 80,160 6.94%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 19.09% 33.43% 20.79% 5.51% 7.68% -23.82% 8.75% -
ROE 6.38% 8.85% 7.96% 1.85% 1.70% -11.08% 5.92% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 55.41 27.19 24.05 21.78 11.71 38.62 114.29 -11.35%
EPS 6.24 7.88 5.00 1.20 0.90 -9.20 10.00 -7.55%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9786 0.8899 0.628 0.65 0.53 0.83 1.69 -8.69%
Adjusted Per Share Value based on latest NOSH - 107,666
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.60 4.71 4.19 3.39 1.92 6.79 13.23 -5.20%
EPS 1.08 1.37 0.87 0.19 0.15 -1.62 1.16 -1.18%
DPS 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1542 0.1093 0.1011 0.0868 0.1459 0.1957 -2.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.24 0.90 0.69 0.76 0.90 0.85 1.91 -
P/RPS 2.24 3.31 2.87 3.49 7.68 2.20 1.67 5.01%
P/EPS 19.87 11.42 13.80 63.33 100.00 -9.24 19.10 0.66%
EY 5.03 8.76 7.25 1.58 1.00 -10.82 5.24 -0.67%
DY 16.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.01 1.10 1.17 1.70 1.02 1.13 1.96%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 29/05/03 15/05/02 -
Price 1.21 0.94 0.78 0.68 0.82 1.02 1.93 -
P/RPS 2.18 3.46 3.24 3.12 7.00 2.64 1.69 4.33%
P/EPS 19.39 11.93 15.60 56.67 91.11 -11.09 19.30 0.07%
EY 5.16 8.38 6.41 1.76 1.10 -9.02 5.18 -0.06%
DY 16.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.06 1.24 1.05 1.55 1.23 1.14 1.40%

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