[ASAS] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.51%
YoY- -47.04%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 30,000 46,021 27,527 14,970 8,948 12,703 8,675 22.94%
PBT 8,503 16,125 9,526 6,172 2,473 3,742 2,006 27.18%
Tax -2,115 -4,062 -2,383 -1,543 -462 -886 -472 28.36%
NP 6,388 12,063 7,143 4,629 2,011 2,856 1,534 26.81%
-
NP to SH 6,388 12,063 7,143 4,629 2,011 2,856 1,534 26.81%
-
Tax Rate 24.87% 25.19% 25.02% 25.00% 18.68% 23.68% 23.53% -
Total Cost 23,612 33,958 20,384 10,341 6,937 9,847 7,141 22.03%
-
Net Worth 415,696 406,553 381,978 356,223 340,912 339,269 331,727 3.82%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 415,696 406,553 381,978 356,223 340,912 339,269 331,727 3.82%
NOSH 190,686 190,870 190,989 190,493 191,523 191,677 191,749 -0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 21.29% 26.21% 25.95% 30.92% 22.47% 22.48% 17.68% -
ROE 1.54% 2.97% 1.87% 1.30% 0.59% 0.84% 0.46% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.73 24.11 14.41 7.86 4.67 6.63 4.52 23.07%
EPS 3.35 6.32 3.74 2.43 1.05 1.49 0.80 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.13 2.00 1.87 1.78 1.77 1.73 3.92%
Adjusted Per Share Value based on latest NOSH - 190,686
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.73 24.13 14.43 7.85 4.69 6.66 4.55 22.94%
EPS 3.35 6.32 3.74 2.43 1.05 1.50 0.80 26.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1793 2.1314 2.0025 1.8675 1.7873 1.7786 1.7391 3.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.63 1.35 1.03 0.79 0.62 0.76 1.28 -
P/RPS 10.36 5.60 7.15 10.05 13.27 11.47 28.29 -15.40%
P/EPS 48.66 21.36 27.54 32.51 59.05 51.01 160.00 -17.97%
EY 2.06 4.68 3.63 3.08 1.69 1.96 0.63 21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.52 0.42 0.35 0.43 0.74 0.22%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 14/08/12 15/08/11 16/08/10 26/08/09 19/08/08 21/08/07 -
Price 1.72 1.57 1.00 0.75 0.57 0.74 1.00 -
P/RPS 10.93 6.51 6.94 9.54 12.20 11.17 22.10 -11.06%
P/EPS 51.34 24.84 26.74 30.86 54.29 49.66 125.00 -13.77%
EY 1.95 4.03 3.74 3.24 1.84 2.01 0.80 15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.74 0.50 0.40 0.32 0.42 0.58 5.28%

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