[AASIA] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -28.85%
YoY- 25.96%
Quarter Report
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 25,722 24,087 33,596 35,033 30,952 40,564 42,526 -8.03%
PBT 1,260 -1,836 11,444 10,105 11,153 19,800 7,937 -26.39%
Tax -2,797 -2,329 -3,688 -3,980 -4,722 -6,516 -5,387 -10.33%
NP -1,537 -4,165 7,756 6,125 6,431 13,284 2,550 -
-
NP to SH -2,072 -5,408 3,887 2,547 2,022 7,787 -2,261 -1.44%
-
Tax Rate 221.98% - 32.23% 39.39% 42.34% 32.91% 67.87% -
Total Cost 27,259 28,252 25,840 28,908 24,521 27,280 39,976 -6.17%
-
Net Worth 203,209 201,417 158,807 154,531 151,296 122,161 117,384 9.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 2,397 7,212 3,569 2,400 2,397 -
Div Payout % - - 61.67% 283.18% 176.56% 30.83% 0.00% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 203,209 201,417 158,807 154,531 151,296 122,161 117,384 9.56%
NOSH 659,984 119,450 119,855 121,086 118,999 120,048 119,890 32.84%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.98% -17.29% 23.09% 17.48% 20.78% 32.75% 6.00% -
ROE -1.02% -2.68% 2.45% 1.65% 1.34% 6.37% -1.93% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.90 20.16 28.03 28.93 26.01 33.79 35.47 -30.76%
EPS -0.31 -4.53 3.24 2.10 1.70 6.49 -1.89 -25.99%
DPS 0.00 0.00 2.00 6.00 3.00 2.00 2.00 -
NAPS 0.3079 1.6862 1.325 1.2762 1.2714 1.0176 0.9791 -17.52%
Adjusted Per Share Value based on latest NOSH - 121,086
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.72 3.48 4.85 5.06 4.47 5.86 6.14 -8.00%
EPS -0.30 -0.78 0.56 0.37 0.29 1.12 -0.33 -1.57%
DPS 0.00 0.00 0.35 1.04 0.52 0.35 0.35 -
NAPS 0.2935 0.2909 0.2294 0.2232 0.2185 0.1764 0.1695 9.57%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.285 1.10 1.15 1.18 1.30 1.23 1.00 -
P/RPS 7.31 5.46 4.10 4.08 5.00 3.64 2.82 17.18%
P/EPS -90.78 -24.30 35.46 56.10 76.51 18.96 -53.03 9.36%
EY -1.10 -4.12 2.82 1.78 1.31 5.27 -1.89 -8.61%
DY 0.00 0.00 1.74 5.08 2.31 1.63 2.00 -
P/NAPS 0.93 0.65 0.87 0.92 1.02 1.21 1.02 -1.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 27/08/15 26/08/14 30/08/13 24/08/12 26/08/11 25/08/10 -
Price 0.23 1.00 1.13 1.21 1.20 1.22 0.98 -
P/RPS 5.90 4.96 4.03 4.18 4.61 3.61 2.76 13.48%
P/EPS -73.26 -22.09 34.84 57.52 70.62 18.81 -51.96 5.88%
EY -1.36 -4.53 2.87 1.74 1.42 5.32 -1.92 -5.58%
DY 0.00 0.00 1.77 4.96 2.50 1.64 2.04 -
P/NAPS 0.75 0.59 0.85 0.95 0.94 1.20 1.00 -4.67%

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