[AASIA] YoY TTM 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- -10.58%
YoY- 7.39%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 36,094 32,114 35,695 84,433 109,164 123,920 66,049 -9.57%
PBT 11,000 -8,623 4,298 -28,208 -42,219 20,126 -2,784 -
Tax -4,347 -2,797 -1,628 -11,247 -386 -5,947 5,401 -
NP 6,653 -11,420 2,670 -39,455 -42,605 14,179 2,617 16.81%
-
NP to SH 5,538 -12,030 2,670 -39,455 -42,605 14,179 -1,475 -
-
Tax Rate 39.52% - 37.88% - - 29.55% - -
Total Cost 29,441 43,534 33,025 123,888 151,769 109,741 63,432 -12.00%
-
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 3,483 - - - - 3,991 2,705 4.30%
Div Payout % 62.91% - - - - 28.15% 0.00% -
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 18.43% -35.56% 7.48% -46.73% -39.03% 11.44% 3.96% -
ROE 5.21% -15.63% 3.31% -80.57% -46.01% 12.71% -1.18% -
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 30.36 26.88 29.18 70.69 90.77 187.76 80.60 -15.01%
EPS 4.66 -10.07 2.18 -33.04 -35.43 21.48 -1.80 -
DPS 2.93 0.00 0.00 0.00 0.00 6.05 3.30 -1.96%
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 5.21 4.64 5.16 12.19 15.77 17.90 9.54 -9.58%
EPS 0.80 -1.74 0.39 -5.70 -6.15 2.05 -0.21 -
DPS 0.50 0.00 0.00 0.00 0.00 0.58 0.39 4.22%
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 3.26 2.98 2.23 1.15 1.02 0.95 1.51 13.67%
P/EPS 21.25 -7.95 29.78 -2.45 -2.63 8.33 -67.78 -
EY 4.71 -12.58 3.36 -40.78 -38.09 12.00 -1.48 -
DY 2.96 0.00 0.00 0.00 0.00 3.38 2.71 1.48%
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 2.96 2.87 2.12 1.13 1.02 0.66 1.53 11.62%
P/EPS 19.32 -7.65 28.41 -2.42 -2.63 5.73 -68.34 -
EY 5.18 -13.07 3.52 -41.29 -38.09 17.47 -1.46 -
DY 3.26 0.00 0.00 0.00 0.00 4.92 2.68 3.31%
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