[AASIA] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.01%
YoY- 31.38%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 40,750 34,054 28,686 70,460 105,254 120,552 83,690 -11.29%
PBT 16,474 -4,707 1,977 -17,879 -40,666 -1,287 6,772 15.96%
Tax -3,708 -4,400 -1,131 -10,919 -1,302 -3,605 3,639 -
NP 12,766 -9,107 846 -28,798 -41,968 -4,892 10,411 3.45%
-
NP to SH 10,924 -9,791 697 -28,798 -41,968 -4,892 6,319 9.54%
-
Tax Rate 22.51% - 57.21% - - - -53.74% -
Total Cost 27,984 43,161 27,840 99,258 147,222 125,444 73,279 -14.81%
-
Net Worth 114,108 78,297 91,736 51,197 82,433 124,738 80,321 6.02%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,687 1,796 - - - 3,991 2,705 -7.56%
Div Payout % 15.45% 0.00% - - - 0.00% 42.81% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 114,108 78,297 91,736 51,197 82,433 124,738 80,321 6.02%
NOSH 119,912 119,758 125,666 121,900 119,468 119,940 80,321 6.90%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 31.33% -26.74% 2.95% -40.87% -39.87% -4.06% 12.44% -
ROE 9.57% -12.50% 0.76% -56.25% -50.91% -3.92% 7.87% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 33.98 28.44 22.83 57.80 88.10 100.51 104.19 -17.02%
EPS 9.11 -8.18 0.55 -23.62 -35.13 -4.08 7.87 2.46%
DPS 1.41 1.50 0.00 0.00 0.00 3.33 3.37 -13.51%
NAPS 0.9516 0.6538 0.73 0.42 0.69 1.04 1.00 -0.82%
Adjusted Per Share Value based on latest NOSH - 121,900
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 5.89 4.92 4.14 10.18 15.20 17.41 12.09 -11.29%
EPS 1.58 -1.41 0.10 -4.16 -6.06 -0.71 0.91 9.62%
DPS 0.24 0.26 0.00 0.00 0.00 0.58 0.39 -7.76%
NAPS 0.1648 0.1131 0.1325 0.0739 0.1191 0.1802 0.116 6.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.98 0.75 0.71 0.79 0.85 1.00 1.08 -
P/RPS 2.88 2.64 3.11 1.37 0.96 0.99 1.04 18.49%
P/EPS 10.76 -9.17 128.01 -3.34 -2.42 -24.52 13.73 -3.97%
EY 9.30 -10.90 0.78 -29.90 -41.33 -4.08 7.28 4.16%
DY 1.44 2.00 0.00 0.00 0.00 3.33 3.12 -12.08%
P/NAPS 1.03 1.15 0.97 1.88 1.23 0.96 1.08 -0.78%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 27/11/01 -
Price 1.33 0.72 0.65 0.68 0.92 1.01 1.48 -
P/RPS 3.91 2.53 2.85 1.18 1.04 1.00 1.42 18.38%
P/EPS 14.60 -8.81 117.19 -2.88 -2.62 -24.76 18.81 -4.13%
EY 6.85 -11.36 0.85 -34.74 -38.18 -4.04 5.32 4.30%
DY 1.06 2.08 0.00 0.00 0.00 3.29 2.28 -11.97%
P/NAPS 1.40 1.10 0.89 1.62 1.33 0.97 1.48 -0.92%

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