[AASIA] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 53.46%
YoY- 165.49%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 40,564 42,526 54,107 75,632 36,094 32,114 35,695 2.15%
PBT 19,800 7,937 7,136 25,467 11,000 -8,623 4,298 28.97%
Tax -6,516 -5,387 -3,942 -5,624 -4,347 -2,797 -1,628 25.99%
NP 13,284 2,550 3,194 19,843 6,653 -11,420 2,670 30.64%
-
NP to SH 7,787 -2,261 -180 14,703 5,538 -12,030 2,670 19.52%
-
Tax Rate 32.91% 67.87% 55.24% 22.08% 39.52% - 37.88% -
Total Cost 27,280 39,976 50,913 55,789 29,441 43,534 33,025 -3.13%
-
Net Worth 122,161 117,384 116,383 118,760 106,322 76,953 80,739 7.14%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,400 2,397 4,197 12,005 3,483 - - -
Div Payout % 30.83% 0.00% 0.00% 81.65% 62.91% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 122,161 117,384 116,383 118,760 106,322 76,953 80,739 7.14%
NOSH 120,048 119,890 119,921 120,106 118,888 119,493 122,333 -0.31%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 32.75% 6.00% 5.90% 26.24% 18.43% -35.56% 7.48% -
ROE 6.37% -1.93% -0.15% 12.38% 5.21% -15.63% 3.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.79 35.47 45.12 62.97 30.36 26.88 29.18 2.47%
EPS 6.49 -1.89 -0.15 12.24 4.66 -10.07 2.18 19.93%
DPS 2.00 2.00 3.50 10.00 2.93 0.00 0.00 -
NAPS 1.0176 0.9791 0.9705 0.9888 0.8943 0.644 0.66 7.47%
Adjusted Per Share Value based on latest NOSH - 120,106
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.86 6.14 7.81 10.92 5.21 4.64 5.16 2.14%
EPS 1.12 -0.33 -0.03 2.12 0.80 -1.74 0.39 19.21%
DPS 0.35 0.35 0.61 1.73 0.50 0.00 0.00 -
NAPS 0.1764 0.1695 0.1681 0.1715 0.1536 0.1111 0.1166 7.14%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.23 1.00 1.08 1.10 0.99 0.80 0.65 -
P/RPS 3.64 2.82 2.39 1.75 3.26 2.98 2.23 8.50%
P/EPS 18.96 -53.03 -719.53 8.99 21.25 -7.95 29.78 -7.24%
EY 5.27 -1.89 -0.14 11.13 4.71 -12.58 3.36 7.78%
DY 1.63 2.00 3.24 9.09 2.96 0.00 0.00 -
P/NAPS 1.21 1.02 1.11 1.11 1.11 1.24 0.98 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 -
Price 1.22 0.98 1.05 1.03 0.90 0.77 0.62 -
P/RPS 3.61 2.76 2.33 1.64 2.96 2.87 2.12 9.27%
P/EPS 18.81 -51.96 -699.54 8.41 19.32 -7.65 28.41 -6.63%
EY 5.32 -1.92 -0.14 11.89 5.18 -13.07 3.52 7.12%
DY 1.64 2.04 3.33 9.71 3.26 0.00 0.00 -
P/NAPS 1.20 1.00 1.08 1.04 1.01 1.20 0.94 4.15%

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