[AASIA] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1153.82%
YoY- -54.11%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 9,023 8,479 5,629 14,128 26,015 20,442 16,196 -9.28%
PBT 1,882 1,958 1,191 -1,880 -6,101 103 -1,506 -
Tax -820 -482 -468 -8,869 -874 -37 1,506 -
NP 1,062 1,476 723 -10,749 -6,975 66 0 -
-
NP to SH 535 944 723 -10,749 -6,975 66 -1,557 -
-
Tax Rate 43.57% 24.62% 39.29% - - 35.92% - -
Total Cost 7,961 7,003 4,906 24,877 32,990 20,376 16,196 -11.15%
-
Net Worth 106,322 76,953 80,739 48,967 92,599 111,540 124,559 -2.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 106,322 76,953 80,739 48,967 92,599 111,540 124,559 -2.60%
NOSH 118,888 119,493 122,333 119,433 120,258 65,999 81,947 6.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.77% 17.41% 12.84% -76.08% -26.81% 0.32% 0.00% -
ROE 0.50% 1.23% 0.90% -21.95% -7.53% 0.06% -1.25% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.59 7.10 4.60 11.83 21.63 30.97 19.76 -14.73%
EPS 0.45 0.79 0.61 -9.00 -5.80 0.10 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8943 0.644 0.66 0.41 0.77 1.69 1.52 -8.45%
Adjusted Per Share Value based on latest NOSH - 119,433
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.30 1.22 0.81 2.04 3.76 2.95 2.34 -9.32%
EPS 0.08 0.14 0.10 -1.55 -1.01 0.01 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1111 0.1166 0.0707 0.1337 0.1611 0.1799 -2.59%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.99 0.80 0.65 0.81 0.93 1.79 1.22 -
P/RPS 13.04 11.27 14.13 6.85 4.30 5.78 6.17 13.27%
P/EPS 220.00 101.27 109.98 -9.00 -16.03 1,790.00 -64.21 -
EY 0.45 0.99 0.91 -11.11 -6.24 0.06 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 0.98 1.98 1.21 1.06 0.80 5.60%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 16/08/01 -
Price 0.90 0.77 0.62 0.80 0.93 1.23 1.23 -
P/RPS 11.86 10.85 13.47 6.76 4.30 3.97 6.22 11.35%
P/EPS 200.00 97.47 104.91 -8.89 -16.03 1,230.00 -64.74 -
EY 0.50 1.03 0.95 -11.25 -6.24 0.08 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 0.94 1.95 1.21 0.73 0.81 3.74%

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