[AASIA] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1184.3%
YoY- 362.69%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,154 12,190 18,308 14,971 10,315 8,375 15,384 -10.03%
PBT 3,458 -3,845 1,054 8,785 3,311 -605 1,716 12.38%
Tax -1,213 -926 -1,102 -964 -1,603 0 -497 16.02%
NP 2,245 -4,771 -48 7,821 1,708 -605 1,219 10.70%
-
NP to SH 999 -5,865 -1,110 6,871 1,485 -754 1,219 -3.26%
-
Tax Rate 35.08% - 104.55% 10.97% 48.41% - 28.96% -
Total Cost 5,909 16,961 18,356 7,150 8,607 8,980 14,165 -13.55%
-
Net Worth 118,844 113,725 116,908 114,108 78,297 91,736 51,197 15.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 1,796 - - -
Div Payout % - - - - 120.97% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 118,844 113,725 116,908 114,108 78,297 91,736 51,197 15.06%
NOSH 120,361 119,938 119,354 119,912 119,758 125,666 121,900 -0.21%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 27.53% -39.14% -0.26% 52.24% 16.56% -7.22% 7.92% -
ROE 0.84% -5.16% -0.95% 6.02% 1.90% -0.82% 2.38% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.77 10.16 15.34 12.48 8.61 6.66 12.62 -9.85%
EPS 0.83 -4.89 -0.93 5.73 1.24 -0.63 1.00 -3.05%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.9874 0.9482 0.9795 0.9516 0.6538 0.73 0.42 15.30%
Adjusted Per Share Value based on latest NOSH - 119,912
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.18 1.76 2.64 2.16 1.49 1.21 2.22 -9.99%
EPS 0.14 -0.85 -0.16 0.99 0.21 -0.11 0.18 -4.10%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.1717 0.1643 0.1689 0.1648 0.1131 0.1325 0.0739 15.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.05 1.02 1.01 0.98 0.75 0.71 0.79 -
P/RPS 15.50 10.04 6.58 7.85 8.71 10.65 6.26 16.30%
P/EPS 126.51 -20.86 -108.60 17.10 60.48 -118.33 79.00 8.16%
EY 0.79 -4.79 -0.92 5.85 1.65 -0.85 1.27 -7.60%
DY 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 1.06 1.08 1.03 1.03 1.15 0.97 1.88 -9.10%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 09/11/10 25/11/09 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 -
Price 1.12 1.01 0.83 1.33 0.72 0.65 0.68 -
P/RPS 16.53 9.94 5.41 10.65 8.36 9.75 5.39 20.52%
P/EPS 134.94 -20.65 -89.25 23.21 58.06 -108.33 68.00 12.09%
EY 0.74 -4.84 -1.12 4.31 1.72 -0.92 1.47 -10.80%
DY 0.00 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.13 1.07 0.85 1.40 1.10 0.89 1.62 -5.82%

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