[AASIA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 302.19%
YoY- 159.8%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 23,719 19,068 21,726 46,303 17,177 15,723 11,491 12.83%
PBT 12,349 7,006 1,332 14,383 4,812 3,773 2,234 32.95%
Tax -3,400 -2,117 -1,681 -3,454 -1,024 -41 -1,177 19.32%
NP 8,949 4,889 -349 10,929 3,788 3,732 1,057 42.74%
-
NP to SH 4,973 2,937 -1,979 7,529 2,898 2,450 1,057 29.43%
-
Tax Rate 27.53% 30.22% 126.20% 24.01% 21.28% 1.09% 52.69% -
Total Cost 14,770 14,179 22,075 35,374 13,389 11,991 10,434 5.96%
-
Net Worth 122,234 117,372 116,401 118,734 107,094 77,343 77,513 7.88%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,402 2,397 4,197 6,003 4,191 - - -
Div Payout % 48.31% 81.63% 0.00% 79.74% 144.63% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 122,234 117,372 116,401 118,734 107,094 77,343 77,513 7.88%
NOSH 120,120 119,877 119,939 120,079 119,752 120,098 117,444 0.37%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 37.73% 25.64% -1.61% 23.60% 22.05% 23.74% 9.20% -
ROE 4.07% 2.50% -1.70% 6.34% 2.71% 3.17% 1.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.75 15.91 18.11 38.56 14.34 13.09 9.78 12.42%
EPS 4.14 2.45 -1.65 6.27 2.42 2.04 0.90 28.94%
DPS 2.00 2.00 3.50 5.00 3.50 0.00 0.00 -
NAPS 1.0176 0.9791 0.9705 0.9888 0.8943 0.644 0.66 7.47%
Adjusted Per Share Value based on latest NOSH - 120,106
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.43 2.75 3.14 6.69 2.48 2.27 1.66 12.85%
EPS 0.72 0.42 -0.29 1.09 0.42 0.35 0.15 29.86%
DPS 0.35 0.35 0.61 0.87 0.61 0.00 0.00 -
NAPS 0.1765 0.1695 0.1681 0.1715 0.1547 0.1117 0.112 7.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.23 1.00 1.08 1.10 0.99 0.80 0.65 -
P/RPS 6.23 6.29 5.96 2.85 6.90 6.11 6.64 -1.05%
P/EPS 29.71 40.82 -65.45 17.54 40.91 39.22 72.22 -13.75%
EY 3.37 2.45 -1.53 5.70 2.44 2.55 1.38 16.03%
DY 1.63 2.00 3.24 4.55 3.54 0.00 0.00 -
P/NAPS 1.21 1.02 1.11 1.11 1.11 1.24 0.98 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 -
Price 1.22 0.98 1.05 1.03 0.90 0.77 0.62 -
P/RPS 6.18 6.16 5.80 2.67 6.27 5.88 6.34 -0.42%
P/EPS 29.47 40.00 -63.64 16.43 37.19 37.75 68.89 -13.19%
EY 3.39 2.50 -1.57 6.09 2.69 2.65 1.45 15.19%
DY 1.64 2.04 3.33 4.85 3.89 0.00 0.00 -
P/NAPS 1.20 1.00 1.08 1.04 1.01 1.20 0.94 4.15%

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