[AASIA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -71.33%
YoY- 103.56%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 64,611 32,148 26,038 19,866 42,788 69,664 76,613 -2.79%
PBT 15,437 13,597 7,084 1,629 1,028 -17,361 -7,049 -
Tax -4,556 -1,988 -1,644 0 -9,538 -1,851 -946 29.92%
NP 10,881 11,609 5,440 1,629 -8,510 -19,212 -7,995 -
-
NP to SH 6,419 9,769 3,603 303 -8,510 -19,212 -7,995 -
-
Tax Rate 29.51% 14.62% 23.21% 0.00% 927.82% - - -
Total Cost 53,730 20,539 20,598 18,237 51,298 88,876 84,608 -7.28%
-
Net Worth 117,521 114,203 78,521 73,729 50,340 82,851 124,101 -0.90%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,200 1,801 - - - - -
Div Payout % - 43.00% 50.00% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 117,521 114,203 78,521 73,729 50,340 82,851 124,101 -0.90%
NOSH 119,981 120,012 120,100 100,999 119,859 120,075 119,328 0.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.84% 36.11% 20.89% 8.20% -19.89% -27.58% -10.44% -
ROE 5.46% 8.55% 4.59% 0.41% -16.90% -23.19% -6.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.85 26.79 21.68 19.67 35.70 58.02 64.20 -2.88%
EPS 5.35 8.14 3.00 0.25 -7.10 16.00 -6.70 -
DPS 0.00 3.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.9795 0.9516 0.6538 0.73 0.42 0.69 1.04 -0.99%
Adjusted Per Share Value based on latest NOSH - 125,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.33 4.64 3.76 2.87 6.18 10.06 11.07 -2.80%
EPS 0.93 1.41 0.52 0.04 -1.23 -2.77 -1.15 -
DPS 0.00 0.61 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1649 0.1134 0.1065 0.0727 0.1197 0.1792 -0.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.01 0.98 0.75 0.71 0.79 0.85 1.00 -
P/RPS 1.88 3.66 3.46 3.61 2.21 1.47 1.56 3.15%
P/EPS 18.88 12.04 25.00 236.67 -11.13 -5.31 -14.93 -
EY 5.30 8.31 4.00 0.42 -8.99 -18.82 -6.70 -
DY 0.00 3.57 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.15 0.97 1.88 1.23 0.96 1.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 -
Price 0.83 1.33 0.72 0.65 0.68 0.92 1.01 -
P/RPS 1.54 4.97 3.32 3.30 1.90 1.59 1.57 -0.32%
P/EPS 15.51 16.34 24.00 216.67 -9.58 -5.75 -15.07 -
EY 6.45 6.12 4.17 0.46 -10.44 -17.39 -6.63 -
DY 0.00 2.63 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.40 1.10 0.89 1.62 1.33 0.97 -2.17%

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