[AASIA] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 22.64%
YoY- 18.29%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 19,068 21,726 46,303 17,177 15,723 11,491 27,404 -5.86%
PBT 7,006 1,332 14,383 4,812 3,773 2,234 -688 -
Tax -2,117 -1,681 -3,454 -1,024 -41 -1,177 -9,041 -21.48%
NP 4,889 -349 10,929 3,788 3,732 1,057 -9,729 -
-
NP to SH 2,937 -1,979 7,529 2,898 2,450 1,057 -9,729 -
-
Tax Rate 30.22% 126.20% 24.01% 21.28% 1.09% 52.69% - -
Total Cost 14,179 22,075 35,374 13,389 11,991 10,434 37,133 -14.81%
-
Net Worth 117,372 116,401 118,734 107,094 77,343 77,513 49,245 15.56%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,397 4,197 6,003 4,191 - - - -
Div Payout % 81.63% 0.00% 79.74% 144.63% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 117,372 116,401 118,734 107,094 77,343 77,513 49,245 15.56%
NOSH 119,877 119,939 120,079 119,752 120,098 117,444 120,111 -0.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 25.64% -1.61% 23.60% 22.05% 23.74% 9.20% -35.50% -
ROE 2.50% -1.70% 6.34% 2.71% 3.17% 1.36% -19.76% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.91 18.11 38.56 14.34 13.09 9.78 22.82 -5.83%
EPS 2.45 -1.65 6.27 2.42 2.04 0.90 -8.10 -
DPS 2.00 3.50 5.00 3.50 0.00 0.00 0.00 -
NAPS 0.9791 0.9705 0.9888 0.8943 0.644 0.66 0.41 15.60%
Adjusted Per Share Value based on latest NOSH - 118,888
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.89 3.29 7.02 2.60 2.38 1.74 4.15 -5.85%
EPS 0.45 -0.30 1.14 0.44 0.37 0.16 -1.47 -
DPS 0.36 0.64 0.91 0.64 0.00 0.00 0.00 -
NAPS 0.1778 0.1764 0.1799 0.1623 0.1172 0.1174 0.0746 15.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.00 1.08 1.10 0.99 0.80 0.65 0.81 -
P/RPS 6.29 5.96 2.85 6.90 6.11 6.64 3.55 9.99%
P/EPS 40.82 -65.45 17.54 40.91 39.22 72.22 -10.00 -
EY 2.45 -1.53 5.70 2.44 2.55 1.38 -10.00 -
DY 2.00 3.24 4.55 3.54 0.00 0.00 0.00 -
P/NAPS 1.02 1.11 1.11 1.11 1.24 0.98 1.98 -10.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 26/08/04 -
Price 0.98 1.05 1.03 0.90 0.77 0.62 0.80 -
P/RPS 6.16 5.80 2.67 6.27 5.88 6.34 3.51 9.82%
P/EPS 40.00 -63.64 16.43 37.19 37.75 68.89 -9.88 -
EY 2.50 -1.57 6.09 2.69 2.65 1.45 -10.13 -
DY 2.04 3.33 4.85 3.89 0.00 0.00 0.00 -
P/NAPS 1.00 1.08 1.04 1.01 1.20 0.94 1.95 -10.52%

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