[AASIA] YoY 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- 132.2%
YoY- -90.38%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 6,338 8,146 6,608 8,684 12,992 10,376 12,588 -10.80%
PBT -618 2,552 290 3,051 8,388 4,163 701 -
Tax -308 -760 -515 -1,351 -2,091 -1,040 -1,130 -19.47%
NP -926 1,792 -225 1,700 6,297 3,123 -429 13.67%
-
NP to SH -1,087 827 -557 476 4,946 2,182 -1,523 -5.46%
-
Tax Rate - 29.78% 177.59% 44.28% 24.93% 24.98% 161.20% -
Total Cost 7,264 6,354 6,833 6,984 6,695 7,253 13,017 -9.26%
-
Net Worth 201,417 158,807 154,531 151,296 122,161 117,384 116,383 9.56%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 2,397 - 3,569 2,400 2,397 4,197 -
Div Payout % - 289.86% - 750.00% 48.54% 109.89% 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 201,417 158,807 154,531 151,296 122,161 117,384 116,383 9.56%
NOSH 119,450 119,855 121,086 118,999 120,048 119,890 119,921 -0.06%
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 -14.61% 22.00% -3.40% 19.58% 48.47% 30.10% -3.41% -
ROE -0.54% 0.52% -0.36% 0.31% 4.05% 1.86% -1.31% -
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 5.31 6.80 5.46 7.30 10.82 8.65 10.50 -10.73%
EPS -0.91 0.69 -0.46 0.40 4.12 1.82 -1.27 -5.40%
DPS 0.00 2.00 0.00 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 0.92 1.18 0.95 1.25 1.88 1.50 1.82 -10.74%
EPS -0.16 0.12 -0.08 0.07 0.71 0.32 -0.22 -5.16%
DPS 0.00 0.35 0.00 0.52 0.35 0.35 0.61 -
NAPS 0.2909 0.2294 0.2232 0.2185 0.1764 0.1695 0.1681 9.56%
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 20.73 16.92 21.62 17.81 11.37 11.55 10.29 12.37%
P/EPS -120.88 166.67 -256.52 325.00 29.85 54.95 -85.04 6.03%
EY -0.83 0.60 -0.39 0.31 3.35 1.82 -1.18 -5.69%
DY 0.00 1.74 0.00 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 18.85 16.63 22.17 16.44 11.27 11.32 10.00 11.13%
P/EPS -109.89 163.77 -263.04 300.00 29.61 53.85 -82.68 4.85%
EY -0.91 0.61 -0.38 0.33 3.38 1.86 -1.21 -4.63%
DY 0.00 1.77 0.00 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