[AASIA] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.81%
YoY- -39.18%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 71,199 54,975 35,550 29,264 44,194 96,320 103,591 -6.05%
PBT 16,320 17,464 11,076 -9,390 1,227 -32,429 -36,015 -
Tax -4,942 -4,314 -4,009 -2,783 -10,029 -3,252 451 -
NP 11,378 13,150 7,067 -12,173 -8,802 -35,681 -35,564 -
-
NP to SH 7,000 9,581 5,947 -12,251 -8,802 -35,681 -35,564 -
-
Tax Rate 30.28% 24.70% 36.20% - 817.36% - - -
Total Cost 59,821 41,825 28,483 41,437 52,996 132,001 139,155 -13.11%
-
Net Worth 124,864 117,432 106,742 75,661 69,983 60,066 101,007 3.59%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 6,005 6,000 3,483 - - - - -
Div Payout % 85.79% 62.62% 58.58% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 124,864 117,432 106,742 75,661 69,983 60,066 101,007 3.59%
NOSH 121,333 120,000 119,949 120,480 107,666 113,333 121,695 -0.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.98% 23.92% 19.88% -41.60% -19.92% -37.04% -34.33% -
ROE 5.61% 8.16% 5.57% -16.19% -12.58% -59.40% -35.21% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 58.68 45.81 29.64 24.29 41.05 84.99 85.12 -6.00%
EPS 5.77 7.98 4.96 -10.17 -8.18 -31.48 -29.22 -
DPS 5.00 5.00 2.90 0.00 0.00 0.00 0.00 -
NAPS 1.0291 0.9786 0.8899 0.628 0.65 0.53 0.83 3.64%
Adjusted Per Share Value based on latest NOSH - 120,480
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.28 7.94 5.13 4.23 6.38 13.91 14.96 -6.05%
EPS 1.01 1.38 0.86 -1.77 -1.27 -5.15 -5.14 -
DPS 0.87 0.87 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.1696 0.1542 0.1093 0.1011 0.0868 0.1459 3.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.95 1.24 0.90 0.69 0.76 0.90 0.85 -
P/RPS 1.62 2.71 3.04 2.84 1.85 1.06 1.00 8.36%
P/EPS 16.47 15.53 18.15 -6.79 -9.30 -2.86 -2.91 -
EY 6.07 6.44 5.51 -14.74 -10.76 -34.98 -34.38 -
DY 5.26 4.03 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.27 1.01 1.10 1.17 1.70 1.02 -1.70%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 05/05/09 29/04/08 10/05/07 13/06/06 31/05/05 28/05/04 29/05/03 -
Price 0.96 1.21 0.94 0.78 0.68 0.82 1.02 -
P/RPS 1.64 2.64 3.17 3.21 1.66 0.96 1.20 5.33%
P/EPS 16.64 15.15 18.96 -7.67 -8.32 -2.60 -3.49 -
EY 6.01 6.60 5.27 -13.04 -12.02 -38.39 -28.65 -
DY 5.21 4.13 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.24 1.06 1.24 1.05 1.55 1.23 -4.54%

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