[AASIA] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -73.9%
YoY- 102.42%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 78,969 40,750 34,054 28,686 70,460 105,254 120,552 -6.80%
PBT 17,736 16,474 -4,707 1,977 -17,879 -40,666 -1,287 -
Tax -5,762 -3,708 -4,400 -1,131 -10,919 -1,302 -3,605 8.12%
NP 11,974 12,766 -9,107 846 -28,798 -41,968 -4,892 -
-
NP to SH 6,722 10,924 -9,791 697 -28,798 -41,968 -4,892 -
-
Tax Rate 32.49% 22.51% - 57.21% - - - -
Total Cost 66,995 27,984 43,161 27,840 99,258 147,222 125,444 -9.91%
-
Net Worth 116,908 114,108 78,297 91,736 51,197 82,433 124,738 -1.07%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 12,005 1,687 1,796 - - - 3,991 20.12%
Div Payout % 178.60% 15.45% 0.00% - - - 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 116,908 114,108 78,297 91,736 51,197 82,433 124,738 -1.07%
NOSH 119,354 119,912 119,758 125,666 121,900 119,468 119,940 -0.08%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.16% 31.33% -26.74% 2.95% -40.87% -39.87% -4.06% -
ROE 5.75% 9.57% -12.50% 0.76% -56.25% -50.91% -3.92% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 66.16 33.98 28.44 22.83 57.80 88.10 100.51 -6.72%
EPS 5.63 9.11 -8.18 0.55 -23.62 -35.13 -4.08 -
DPS 10.00 1.41 1.50 0.00 0.00 0.00 3.33 20.09%
NAPS 0.9795 0.9516 0.6538 0.73 0.42 0.69 1.04 -0.99%
Adjusted Per Share Value based on latest NOSH - 125,666
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 11.41 5.89 4.92 4.14 10.18 15.20 17.41 -6.79%
EPS 0.97 1.58 -1.41 0.10 -4.16 -6.06 -0.71 -
DPS 1.73 0.24 0.26 0.00 0.00 0.00 0.58 19.95%
NAPS 0.1689 0.1648 0.1131 0.1325 0.0739 0.1191 0.1802 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.01 0.98 0.75 0.71 0.79 0.85 1.00 -
P/RPS 1.53 2.88 2.64 3.11 1.37 0.96 0.99 7.51%
P/EPS 17.93 10.76 -9.17 128.01 -3.34 -2.42 -24.52 -
EY 5.58 9.30 -10.90 0.78 -29.90 -41.33 -4.08 -
DY 9.90 1.44 2.00 0.00 0.00 0.00 3.33 19.89%
P/NAPS 1.03 1.03 1.15 0.97 1.88 1.23 0.96 1.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 21/11/08 30/11/07 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 -
Price 0.83 1.33 0.72 0.65 0.68 0.92 1.01 -
P/RPS 1.25 3.91 2.53 2.85 1.18 1.04 1.00 3.78%
P/EPS 14.74 14.60 -8.81 117.19 -2.88 -2.62 -24.76 -
EY 6.79 6.85 -11.36 0.85 -34.74 -38.18 -4.04 -
DY 12.05 1.06 2.08 0.00 0.00 0.00 3.29 24.13%
P/NAPS 0.85 1.40 1.10 0.89 1.62 1.33 0.97 -2.17%

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