[AASIA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 146.4%
YoY- 366.25%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 36,552 66,492 32,616 28,976 23,448 13,276 47,004 -4.10%
PBT 3,620 17,992 11,720 7,260 4,172 1,192 -10,588 -
Tax -2,204 -5,296 -816 -1,236 -2,880 -172 -608 23.91%
NP 1,416 12,696 10,904 6,024 1,292 1,020 -11,196 -
-
NP to SH -728 7,488 9,452 6,024 1,292 1,020 -11,196 -36.56%
-
Tax Rate 60.88% 29.44% 6.96% 17.02% 69.03% 14.43% - -
Total Cost 35,136 53,796 21,712 22,952 22,156 12,256 58,200 -8.05%
-
Net Worth 124,864 117,432 106,742 75,661 69,983 60,066 101,007 3.59%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 24,000 - - - - - -
Div Payout % - 320.51% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 124,864 117,432 106,742 75,661 69,983 60,066 101,007 3.59%
NOSH 121,333 120,000 119,949 120,480 107,666 113,333 121,695 -0.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.87% 19.09% 33.43% 20.79% 5.51% 7.68% -23.82% -
ROE -0.58% 6.38% 8.85% 7.96% 1.85% 1.70% -11.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.13 55.41 27.19 24.05 21.78 11.71 38.62 -4.04%
EPS -0.60 6.24 7.88 5.00 1.20 0.90 -9.20 -36.52%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0291 0.9786 0.8899 0.628 0.65 0.53 0.83 3.64%
Adjusted Per Share Value based on latest NOSH - 120,480
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.28 9.60 4.71 4.19 3.39 1.92 6.79 -4.10%
EPS -0.11 1.08 1.37 0.87 0.19 0.15 -1.62 -36.10%
DPS 0.00 3.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.1696 0.1542 0.1093 0.1011 0.0868 0.1459 3.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.95 1.24 0.90 0.69 0.76 0.90 0.85 -
P/RPS 3.15 2.24 3.31 2.87 3.49 7.68 2.20 6.15%
P/EPS -158.33 19.87 11.42 13.80 63.33 100.00 -9.24 60.49%
EY -0.63 5.03 8.76 7.25 1.58 1.00 -10.82 -37.71%
DY 0.00 16.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.27 1.01 1.10 1.17 1.70 1.02 -1.70%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 05/05/09 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 29/05/03 -
Price 0.96 1.21 0.94 0.78 0.68 0.82 1.02 -
P/RPS 3.19 2.18 3.46 3.24 3.12 7.00 2.64 3.20%
P/EPS -160.00 19.39 11.93 15.60 56.67 91.11 -11.09 55.96%
EY -0.63 5.16 8.38 6.41 1.76 1.10 -9.02 -35.80%
DY 0.00 16.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.24 1.06 1.24 1.05 1.55 1.23 -4.54%

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