[AASIA] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 62.1%
YoY- -1156.11%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 35,033 30,952 40,564 42,526 54,107 75,632 36,094 -0.49%
PBT 10,105 11,153 19,800 7,937 7,136 25,467 11,000 -1.40%
Tax -3,980 -4,722 -6,516 -5,387 -3,942 -5,624 -4,347 -1.45%
NP 6,125 6,431 13,284 2,550 3,194 19,843 6,653 -1.36%
-
NP to SH 2,547 2,022 7,787 -2,261 -180 14,703 5,538 -12.13%
-
Tax Rate 39.39% 42.34% 32.91% 67.87% 55.24% 22.08% 39.52% -
Total Cost 28,908 24,521 27,280 39,976 50,913 55,789 29,441 -0.30%
-
Net Worth 154,531 151,296 122,161 117,384 116,383 118,760 106,322 6.42%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,212 3,569 2,400 2,397 4,197 12,005 3,483 12.88%
Div Payout % 283.18% 176.56% 30.83% 0.00% 0.00% 81.65% 62.91% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 154,531 151,296 122,161 117,384 116,383 118,760 106,322 6.42%
NOSH 121,086 118,999 120,048 119,890 119,921 120,106 118,888 0.30%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.48% 20.78% 32.75% 6.00% 5.90% 26.24% 18.43% -
ROE 1.65% 1.34% 6.37% -1.93% -0.15% 12.38% 5.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.93 26.01 33.79 35.47 45.12 62.97 30.36 -0.80%
EPS 2.10 1.70 6.49 -1.89 -0.15 12.24 4.66 -12.42%
DPS 6.00 3.00 2.00 2.00 3.50 10.00 2.93 12.67%
NAPS 1.2762 1.2714 1.0176 0.9791 0.9705 0.9888 0.8943 6.10%
Adjusted Per Share Value based on latest NOSH - 119,890
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.06 4.47 5.86 6.14 7.81 10.92 5.21 -0.48%
EPS 0.37 0.29 1.12 -0.33 -0.03 2.12 0.80 -12.04%
DPS 1.04 0.52 0.35 0.35 0.61 1.73 0.50 12.96%
NAPS 0.2232 0.2185 0.1764 0.1695 0.1681 0.1715 0.1536 6.42%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.18 1.30 1.23 1.00 1.08 1.10 0.99 -
P/RPS 4.08 5.00 3.64 2.82 2.39 1.75 3.26 3.80%
P/EPS 56.10 76.51 18.96 -53.03 -719.53 8.99 21.25 17.54%
EY 1.78 1.31 5.27 -1.89 -0.14 11.13 4.71 -14.95%
DY 5.08 2.31 1.63 2.00 3.24 9.09 2.96 9.41%
P/NAPS 0.92 1.02 1.21 1.02 1.11 1.11 1.11 -3.07%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 24/08/12 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 -
Price 1.21 1.20 1.22 0.98 1.05 1.03 0.90 -
P/RPS 4.18 4.61 3.61 2.76 2.33 1.64 2.96 5.91%
P/EPS 57.52 70.62 18.81 -51.96 -699.54 8.41 19.32 19.92%
EY 1.74 1.42 5.32 -1.92 -0.14 11.89 5.18 -16.61%
DY 4.96 2.50 1.64 2.04 3.33 9.71 3.26 7.23%
P/NAPS 0.95 0.94 1.20 1.00 1.08 1.04 1.01 -1.01%

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