[AASIA] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -102.57%
YoY- -101.22%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 30,952 40,564 42,526 54,107 75,632 36,094 32,114 -0.61%
PBT 11,153 19,800 7,937 7,136 25,467 11,000 -8,623 -
Tax -4,722 -6,516 -5,387 -3,942 -5,624 -4,347 -2,797 9.11%
NP 6,431 13,284 2,550 3,194 19,843 6,653 -11,420 -
-
NP to SH 2,022 7,787 -2,261 -180 14,703 5,538 -12,030 -
-
Tax Rate 42.34% 32.91% 67.87% 55.24% 22.08% 39.52% - -
Total Cost 24,521 27,280 39,976 50,913 55,789 29,441 43,534 -9.11%
-
Net Worth 151,296 122,161 117,384 116,383 118,760 106,322 76,953 11.91%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,569 2,400 2,397 4,197 12,005 3,483 - -
Div Payout % 176.56% 30.83% 0.00% 0.00% 81.65% 62.91% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 151,296 122,161 117,384 116,383 118,760 106,322 76,953 11.91%
NOSH 118,999 120,048 119,890 119,921 120,106 118,888 119,493 -0.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 20.78% 32.75% 6.00% 5.90% 26.24% 18.43% -35.56% -
ROE 1.34% 6.37% -1.93% -0.15% 12.38% 5.21% -15.63% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.01 33.79 35.47 45.12 62.97 30.36 26.88 -0.54%
EPS 1.70 6.49 -1.89 -0.15 12.24 4.66 -10.07 -
DPS 3.00 2.00 2.00 3.50 10.00 2.93 0.00 -
NAPS 1.2714 1.0176 0.9791 0.9705 0.9888 0.8943 0.644 11.99%
Adjusted Per Share Value based on latest NOSH - 119,921
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.47 5.86 6.14 7.81 10.92 5.21 4.64 -0.61%
EPS 0.29 1.12 -0.33 -0.03 2.12 0.80 -1.74 -
DPS 0.52 0.35 0.35 0.61 1.73 0.50 0.00 -
NAPS 0.2185 0.1764 0.1695 0.1681 0.1715 0.1536 0.1111 11.92%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.30 1.23 1.00 1.08 1.10 0.99 0.80 -
P/RPS 5.00 3.64 2.82 2.39 1.75 3.26 2.98 8.99%
P/EPS 76.51 18.96 -53.03 -719.53 8.99 21.25 -7.95 -
EY 1.31 5.27 -1.89 -0.14 11.13 4.71 -12.58 -
DY 2.31 1.63 2.00 3.24 9.09 2.96 0.00 -
P/NAPS 1.02 1.21 1.02 1.11 1.11 1.11 1.24 -3.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 -
Price 1.20 1.22 0.98 1.05 1.03 0.90 0.77 -
P/RPS 4.61 3.61 2.76 2.33 1.64 2.96 2.87 8.21%
P/EPS 70.62 18.81 -51.96 -699.54 8.41 19.32 -7.65 -
EY 1.42 5.32 -1.92 -0.14 11.89 5.18 -13.07 -
DY 2.50 1.64 2.04 3.33 9.71 3.26 0.00 -
P/NAPS 0.94 1.20 1.00 1.08 1.04 1.01 1.20 -3.98%

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