[AASIA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 62.68%
YoY- 131.79%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 21,726 46,303 17,177 15,723 11,491 27,404 40,307 -9.77%
PBT 1,332 14,383 4,812 3,773 2,234 -688 -8,752 -
Tax -1,681 -3,454 -1,024 -41 -1,177 -9,041 -1,022 8.63%
NP -349 10,929 3,788 3,732 1,057 -9,729 -9,774 -42.58%
-
NP to SH -1,979 7,529 2,898 2,450 1,057 -9,729 -9,774 -23.35%
-
Tax Rate 126.20% 24.01% 21.28% 1.09% 52.69% - - -
Total Cost 22,075 35,374 13,389 11,991 10,434 37,133 50,081 -12.75%
-
Net Worth 116,401 118,734 107,094 77,343 77,513 49,245 92,913 3.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,197 6,003 4,191 - - - - -
Div Payout % 0.00% 79.74% 144.63% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 116,401 118,734 107,094 77,343 77,513 49,245 92,913 3.82%
NOSH 119,939 120,079 119,752 120,098 117,444 120,111 120,666 -0.10%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.61% 23.60% 22.05% 23.74% 9.20% -35.50% -24.25% -
ROE -1.70% 6.34% 2.71% 3.17% 1.36% -19.76% -10.52% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 18.11 38.56 14.34 13.09 9.78 22.82 33.40 -9.69%
EPS -1.65 6.27 2.42 2.04 0.90 -8.10 -8.10 -23.27%
DPS 3.50 5.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.9705 0.9888 0.8943 0.644 0.66 0.41 0.77 3.92%
Adjusted Per Share Value based on latest NOSH - 119,493
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.14 6.69 2.48 2.27 1.66 3.96 5.82 -9.76%
EPS -0.29 1.09 0.42 0.35 0.15 -1.41 -1.41 -23.15%
DPS 0.61 0.87 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1715 0.1547 0.1117 0.112 0.0711 0.1342 3.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.08 1.10 0.99 0.80 0.65 0.81 0.93 -
P/RPS 5.96 2.85 6.90 6.11 6.64 3.55 2.78 13.54%
P/EPS -65.45 17.54 40.91 39.22 72.22 -10.00 -11.48 33.62%
EY -1.53 5.70 2.44 2.55 1.38 -10.00 -8.71 -25.14%
DY 3.24 4.55 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.11 1.24 0.98 1.98 1.21 -1.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 -
Price 1.05 1.03 0.90 0.77 0.62 0.80 0.93 -
P/RPS 5.80 2.67 6.27 5.88 6.34 3.51 2.78 13.02%
P/EPS -63.64 16.43 37.19 37.75 68.89 -9.88 -11.48 32.99%
EY -1.57 6.09 2.69 2.65 1.45 -10.13 -8.71 -24.82%
DY 3.33 4.85 3.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.01 1.20 0.94 1.95 1.21 -1.87%

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