[ASIABRN] QoQ Quarter Result on 31-Dec-2009 [#2]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -69.86%
YoY- -11.95%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 45,507 25,152 34,126 31,646 44,084 24,077 31,023 29.07%
PBT 11,509 870 3,507 2,924 9,701 619 136 1822.32%
Tax -2,968 -234 -944 -787 -2,611 -193 -41 1632.42%
NP 8,541 636 2,563 2,137 7,090 426 95 1901.40%
-
NP to SH 8,541 636 2,563 2,137 7,090 426 95 1901.40%
-
Tax Rate 25.79% 26.90% 26.92% 26.92% 26.91% 31.18% 30.15% -
Total Cost 36,966 24,516 31,563 29,509 36,994 23,651 30,928 12.61%
-
Net Worth 98,196 83,795 83,563 89,901 87,350 41,458 42,500 74.68%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,189 - - - 4,145 - -
Div Payout % - 658.77% - - - 973.20% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 98,196 83,795 83,563 89,901 87,350 41,458 42,500 74.68%
NOSH 41,785 41,897 41,781 41,814 41,794 41,458 42,500 -1.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 18.77% 2.53% 7.51% 6.75% 16.08% 1.77% 0.31% -
ROE 8.70% 0.76% 3.07% 2.38% 8.12% 1.03% 0.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.91 60.03 81.68 75.68 105.48 58.08 73.00 30.53%
EPS 20.44 1.52 6.13 5.11 16.97 1.02 0.23 1886.01%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.35 2.00 2.00 2.15 2.09 1.00 1.00 76.66%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.56 10.81 14.67 13.60 18.95 10.35 13.33 29.09%
EPS 3.67 0.27 1.10 0.92 3.05 0.18 0.04 1928.66%
DPS 0.00 1.80 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.4221 0.3602 0.3592 0.3864 0.3755 0.1782 0.1827 74.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.17 1.18 1.27 0.96 0.71 0.66 -
P/RPS 1.42 1.95 1.44 1.68 0.91 1.22 0.90 35.49%
P/EPS 7.58 77.08 19.24 24.85 5.66 69.10 295.26 -91.27%
EY 13.19 1.30 5.20 4.02 17.67 1.45 0.34 1043.43%
DY 0.00 8.55 0.00 0.00 0.00 14.08 0.00 -
P/NAPS 0.66 0.59 0.59 0.59 0.46 0.71 0.66 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.65 1.48 1.15 1.16 1.14 0.84 0.70 -
P/RPS 1.52 2.47 1.41 1.53 1.08 1.45 0.96 35.80%
P/EPS 8.07 97.50 18.75 22.70 6.72 81.75 313.16 -91.25%
EY 12.39 1.03 5.33 4.41 14.88 1.22 0.32 1041.95%
DY 0.00 6.76 0.00 0.00 0.00 11.90 0.00 -
P/NAPS 0.70 0.74 0.58 0.54 0.55 0.84 0.70 0.00%

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