[ASB] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 178.18%
YoY- -4.17%
Quarter Report
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 56,444 52,713 59,835 57,046 50,549 54,423 67,777 -11.51%
PBT 3,561 873 -2,134 3,660 1,068 4,840 22,047 -70.44%
Tax -384 -423 -284 -448 222 -454 459 -
NP 3,177 450 -2,418 3,212 1,290 4,386 22,506 -72.98%
-
NP to SH 2,402 -69 -3,311 2,715 976 2,948 23,380 -78.15%
-
Tax Rate 10.78% 48.45% - 12.24% -20.79% 9.38% -2.08% -
Total Cost 53,267 52,263 62,253 53,834 49,259 50,037 45,271 11.48%
-
Net Worth 454,878 627,900 454,199 466,313 453,142 465,498 464,727 -1.42%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 454,878 627,900 454,199 466,313 453,142 465,498 464,727 -1.42%
NOSH 500,416 690,000 485,774 476,315 464,761 475,483 473,245 3.80%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.63% 0.85% -4.04% 5.63% 2.55% 8.06% 33.21% -
ROE 0.53% -0.01% -0.73% 0.58% 0.22% 0.63% 5.03% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.28 7.64 12.32 11.98 10.88 11.45 14.32 -14.74%
EPS 0.48 -0.01 -0.69 0.57 0.21 0.62 4.94 -78.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.91 0.935 0.979 0.975 0.979 0.982 -5.03%
Adjusted Per Share Value based on latest NOSH - 476,315
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.23 2.08 2.37 2.26 2.00 2.15 2.68 -11.56%
EPS 0.09 0.00 -0.13 0.11 0.04 0.12 0.92 -78.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.2483 0.1796 0.1844 0.1792 0.1841 0.1837 -1.38%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.27 0.19 0.15 0.14 0.15 0.15 -
P/RPS 1.77 3.53 1.54 1.25 1.29 1.31 1.05 41.77%
P/EPS 41.67 -2,700.00 -27.88 26.32 66.67 24.19 3.04 475.50%
EY 2.40 -0.04 -3.59 3.80 1.50 4.13 32.94 -82.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.20 0.15 0.14 0.15 0.15 29.17%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 24/11/10 25/08/10 25/05/10 24/02/10 -
Price 0.18 0.23 0.26 0.19 0.14 0.14 0.14 -
P/RPS 1.60 3.01 2.11 1.59 1.29 1.22 0.98 38.77%
P/EPS 37.50 -2,300.00 -38.15 33.33 66.67 22.58 2.83 462.62%
EY 2.67 -0.04 -2.62 3.00 1.50 4.43 35.29 -82.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.28 0.19 0.14 0.14 0.14 26.92%

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