[AASIA] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 413.36%
YoY- -25.6%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,704 30,976 36,855 38,780 32,348 29,960 38,497 -17.78%
PBT 3,152 8,848 12,626 16,573 10,046 7,888 18,479 -69.27%
Tax -3,064 -4,068 -4,754 -5,034 -4,612 -3,820 -5,816 -34.79%
NP 88 4,780 7,872 11,538 5,434 4,068 12,663 -96.36%
-
NP to SH -2,346 1,240 3,478 6,992 1,362 820 6,567 -
-
Tax Rate 97.21% 45.98% 37.65% 30.37% 45.91% 48.43% 31.47% -
Total Cost 28,616 26,196 28,983 27,241 26,914 25,892 25,834 7.06%
-
Net Worth 152,753 153,640 153,439 154,428 151,898 152,833 151,953 0.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 4,787 - 3,597 4,800 7,168 - 2,401 58.47%
Div Payout % 0.00% - 103.45% 68.65% 526.32% - 36.56% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 152,753 153,640 153,439 154,428 151,898 152,833 151,953 0.35%
NOSH 119,693 119,230 119,931 120,000 119,473 120,588 120,054 -0.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.31% 15.43% 21.36% 29.75% 16.80% 13.58% 32.89% -
ROE -1.54% 0.81% 2.27% 4.53% 0.90% 0.54% 4.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.98 25.98 30.73 32.32 27.08 24.84 32.07 -17.63%
EPS -1.96 1.04 2.90 5.83 1.14 0.68 5.47 -
DPS 4.00 0.00 3.00 4.00 6.00 0.00 2.00 58.80%
NAPS 1.2762 1.2886 1.2794 1.2869 1.2714 1.2674 1.2657 0.55%
Adjusted Per Share Value based on latest NOSH - 120,078
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.35 4.69 5.58 5.88 4.90 4.54 5.83 -17.74%
EPS -0.36 0.19 0.53 1.06 0.21 0.12 1.00 -
DPS 0.73 0.00 0.55 0.73 1.09 0.00 0.36 60.27%
NAPS 0.2315 0.2328 0.2325 0.234 0.2302 0.2316 0.2302 0.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.18 1.19 1.20 1.16 1.30 1.24 1.32 -
P/RPS 4.92 4.58 3.90 3.59 4.80 4.99 4.12 12.57%
P/EPS -60.20 114.42 41.38 19.91 114.04 182.35 24.13 -
EY -1.66 0.87 2.42 5.02 0.88 0.55 4.14 -
DY 3.39 0.00 2.50 3.45 4.62 0.00 1.52 70.78%
P/NAPS 0.92 0.92 0.94 0.90 1.02 0.98 1.04 -7.85%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 14/05/13 28/02/13 19/11/12 24/08/12 23/05/12 29/02/12 -
Price 1.21 1.17 1.18 1.12 1.20 1.13 1.29 -
P/RPS 5.05 4.50 3.84 3.47 4.43 4.55 4.02 16.44%
P/EPS -61.73 112.50 40.69 19.22 105.26 166.18 23.58 -
EY -1.62 0.89 2.46 5.20 0.95 0.60 4.24 -
DY 3.31 0.00 2.54 3.57 5.00 0.00 1.55 65.90%
P/NAPS 0.95 0.91 0.92 0.87 0.94 0.89 1.02 -4.63%

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