[AASIA] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -19.8%
YoY- -400.48%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 32,114 35,695 84,433 109,164 123,920 66,049 95,235 -16.56%
PBT -8,623 4,298 -28,208 -42,219 20,126 -2,784 11,898 -
Tax -2,797 -1,628 -11,247 -386 -5,947 5,401 -2,305 3.27%
NP -11,420 2,670 -39,455 -42,605 14,179 2,617 9,593 -
-
NP to SH -12,030 2,670 -39,455 -42,605 14,179 -1,475 9,593 -
-
Tax Rate - 37.88% - - 29.55% - 19.37% -
Total Cost 43,534 33,025 123,888 151,769 109,741 63,432 85,642 -10.65%
-
Net Worth 76,953 80,739 48,967 92,599 111,540 124,559 92,868 -3.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 3,991 2,705 - -
Div Payout % - - - - 28.15% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 76,953 80,739 48,967 92,599 111,540 124,559 92,868 -3.08%
NOSH 119,493 122,333 119,433 120,258 65,999 81,947 38,857 20.57%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -35.56% 7.48% -46.73% -39.03% 11.44% 3.96% 10.07% -
ROE -15.63% 3.31% -80.57% -46.01% 12.71% -1.18% 10.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.88 29.18 70.69 90.77 187.76 80.60 245.09 -30.80%
EPS -10.07 2.18 -33.04 -35.43 21.48 -1.80 24.69 -
DPS 0.00 0.00 0.00 0.00 6.05 3.30 0.00 -
NAPS 0.644 0.66 0.41 0.77 1.69 1.52 2.39 -19.62%
Adjusted Per Share Value based on latest NOSH - 120,258
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 4.64 5.16 12.19 15.77 17.90 9.54 13.76 -16.56%
EPS -1.74 0.39 -5.70 -6.15 2.05 -0.21 1.39 -
DPS 0.00 0.00 0.00 0.00 0.58 0.39 0.00 -
NAPS 0.1111 0.1166 0.0707 0.1337 0.1611 0.1799 0.1341 -3.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.80 0.65 0.81 0.93 1.79 1.22 4.50 -
P/RPS 2.98 2.23 1.15 1.02 0.95 1.51 1.84 8.36%
P/EPS -7.95 29.78 -2.45 -2.63 8.33 -67.78 18.23 -
EY -12.58 3.36 -40.78 -38.09 12.00 -1.48 5.49 -
DY 0.00 0.00 0.00 0.00 3.38 2.71 0.00 -
P/NAPS 1.24 0.98 1.98 1.21 1.06 0.80 1.88 -6.69%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 26/08/04 28/08/03 29/08/02 16/08/01 29/08/00 -
Price 0.77 0.62 0.80 0.93 1.23 1.23 2.70 -
P/RPS 2.87 2.12 1.13 1.02 0.66 1.53 1.10 17.32%
P/EPS -7.65 28.41 -2.42 -2.63 5.73 -68.34 10.94 -
EY -13.07 3.52 -41.29 -38.09 17.47 -1.46 9.14 -
DY 0.00 0.00 0.00 0.00 4.92 2.68 0.00 -
P/NAPS 1.20 0.94 1.95 1.21 0.73 0.81 1.13 1.00%

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