[AASIA] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 232.2%
YoY- -86.31%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,863 15,624 14,352 16,174 23,719 19,068 21,726 -10.90%
PBT -2,663 4,468 1,576 5,023 12,349 7,006 1,332 -
Tax -462 -1,328 -1,532 -2,306 -3,400 -2,117 -1,681 -19.35%
NP -3,125 3,140 44 2,717 8,949 4,889 -349 44.07%
-
NP to SH -3,271 1,419 -1,173 681 4,973 2,937 -1,979 8.73%
-
Tax Rate - 29.72% 97.21% 45.91% 27.53% 30.22% 126.20% -
Total Cost 13,988 12,484 14,308 13,457 14,770 14,179 22,075 -7.31%
-
Net Worth 202,035 159,336 152,753 151,898 122,234 117,372 116,401 9.62%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,405 2,393 3,584 2,402 2,397 4,197 -
Div Payout % - 169.49% 0.00% 526.32% 48.31% 81.63% 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 202,035 159,336 152,753 151,898 122,234 117,372 116,401 9.62%
NOSH 119,816 120,254 119,693 119,473 120,120 119,877 119,939 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -28.77% 20.10% 0.31% 16.80% 37.73% 25.64% -1.61% -
ROE -1.62% 0.89% -0.77% 0.45% 4.07% 2.50% -1.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.07 12.99 11.99 13.54 19.75 15.91 18.11 -10.88%
EPS -2.73 1.18 -0.98 0.57 4.14 2.45 -1.65 8.75%
DPS 0.00 2.00 2.00 3.00 2.00 2.00 3.50 -
NAPS 1.6862 1.325 1.2762 1.2714 1.0176 0.9791 0.9705 9.63%
Adjusted Per Share Value based on latest NOSH - 118,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.57 2.26 2.07 2.34 3.43 2.75 3.14 -10.90%
EPS -0.47 0.20 -0.17 0.10 0.72 0.42 -0.29 8.37%
DPS 0.00 0.35 0.35 0.52 0.35 0.35 0.61 -
NAPS 0.2918 0.2301 0.2206 0.2194 0.1765 0.1695 0.1681 9.62%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.10 1.15 1.18 1.30 1.23 1.00 1.08 -
P/RPS 12.13 8.85 9.84 9.60 6.23 6.29 5.96 12.56%
P/EPS -40.29 97.46 -120.41 228.07 29.71 40.82 -65.45 -7.76%
EY -2.48 1.03 -0.83 0.44 3.37 2.45 -1.53 8.37%
DY 0.00 1.74 1.69 2.31 1.63 2.00 3.24 -
P/NAPS 0.65 0.87 0.92 1.02 1.21 1.02 1.11 -8.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 28/08/09 -
Price 1.00 1.13 1.21 1.20 1.22 0.98 1.05 -
P/RPS 11.03 8.70 10.09 8.86 6.18 6.16 5.80 11.30%
P/EPS -36.63 95.76 -123.47 210.53 29.47 40.00 -63.64 -8.79%
EY -2.73 1.04 -0.81 0.47 3.39 2.50 -1.57 9.65%
DY 0.00 1.77 1.65 2.50 1.64 2.04 3.33 -
P/NAPS 0.59 0.85 0.95 0.94 1.20 1.00 1.08 -9.58%

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