[AASIA] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.88%
YoY- 146.03%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 42,526 54,107 75,632 36,094 32,114 35,695 84,433 -10.79%
PBT 7,937 7,136 25,467 11,000 -8,623 4,298 -28,208 -
Tax -5,387 -3,942 -5,624 -4,347 -2,797 -1,628 -11,247 -11.54%
NP 2,550 3,194 19,843 6,653 -11,420 2,670 -39,455 -
-
NP to SH -2,261 -180 14,703 5,538 -12,030 2,670 -39,455 -37.89%
-
Tax Rate 67.87% 55.24% 22.08% 39.52% - 37.88% - -
Total Cost 39,976 50,913 55,789 29,441 43,534 33,025 123,888 -17.17%
-
Net Worth 117,384 116,383 118,760 106,322 76,953 80,739 48,967 15.67%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,397 4,197 12,005 3,483 - - - -
Div Payout % 0.00% 0.00% 81.65% 62.91% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 117,384 116,383 118,760 106,322 76,953 80,739 48,967 15.67%
NOSH 119,890 119,921 120,106 118,888 119,493 122,333 119,433 0.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.00% 5.90% 26.24% 18.43% -35.56% 7.48% -46.73% -
ROE -1.93% -0.15% 12.38% 5.21% -15.63% 3.31% -80.57% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.47 45.12 62.97 30.36 26.88 29.18 70.69 -10.85%
EPS -1.89 -0.15 12.24 4.66 -10.07 2.18 -33.04 -37.91%
DPS 2.00 3.50 10.00 2.93 0.00 0.00 0.00 -
NAPS 0.9791 0.9705 0.9888 0.8943 0.644 0.66 0.41 15.60%
Adjusted Per Share Value based on latest NOSH - 118,888
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.14 7.81 10.92 5.21 4.64 5.16 12.19 -10.79%
EPS -0.33 -0.03 2.12 0.80 -1.74 0.39 -5.70 -37.78%
DPS 0.35 0.61 1.73 0.50 0.00 0.00 0.00 -
NAPS 0.1695 0.1681 0.1715 0.1536 0.1111 0.1166 0.0707 15.68%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 1.08 1.10 0.99 0.80 0.65 0.81 -
P/RPS 2.82 2.39 1.75 3.26 2.98 2.23 1.15 16.11%
P/EPS -53.03 -719.53 8.99 21.25 -7.95 29.78 -2.45 66.90%
EY -1.89 -0.14 11.13 4.71 -12.58 3.36 -40.78 -40.05%
DY 2.00 3.24 9.09 2.96 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 1.11 1.11 1.24 0.98 1.98 -10.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 -
Price 0.98 1.05 1.03 0.90 0.77 0.62 0.80 -
P/RPS 2.76 2.33 1.64 2.96 2.87 2.12 1.13 16.04%
P/EPS -51.96 -699.54 8.41 19.32 -7.65 28.41 -2.42 66.67%
EY -1.92 -0.14 11.89 5.18 -13.07 3.52 -41.29 -40.01%
DY 2.04 3.33 9.71 3.26 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.04 1.01 1.20 0.94 1.95 -10.52%

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