[AASIA] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 202.19%
YoY- 957.38%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 12,992 10,376 12,588 29,680 9,023 8,479 5,629 14.95%
PBT 8,388 4,163 701 9,885 1,882 1,958 1,191 38.42%
Tax -2,091 -1,040 -1,130 -2,130 -820 -482 -468 28.32%
NP 6,297 3,123 -429 7,755 1,062 1,476 723 43.41%
-
NP to SH 4,946 2,182 -1,523 5,657 535 944 723 37.75%
-
Tax Rate 24.93% 24.98% 161.20% 21.55% 43.57% 24.62% 39.29% -
Total Cost 6,695 7,253 13,017 21,925 7,961 7,003 4,906 5.31%
-
Net Worth 122,161 117,384 116,383 118,760 106,322 76,953 80,739 7.14%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 2,400 2,397 4,197 6,005 - - - -
Div Payout % 48.54% 109.89% 0.00% 106.16% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 122,161 117,384 116,383 118,760 106,322 76,953 80,739 7.14%
NOSH 120,048 119,890 119,921 120,106 118,888 119,493 122,333 -0.31%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 48.47% 30.10% -3.41% 26.13% 11.77% 17.41% 12.84% -
ROE 4.05% 1.86% -1.31% 4.76% 0.50% 1.23% 0.90% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.82 8.65 10.50 24.71 7.59 7.10 4.60 15.31%
EPS 4.12 1.82 -1.27 4.71 0.45 0.79 0.61 37.46%
DPS 2.00 2.00 3.50 5.00 0.00 0.00 0.00 -
NAPS 1.0176 0.9791 0.9705 0.9888 0.8943 0.644 0.66 7.47%
Adjusted Per Share Value based on latest NOSH - 120,106
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.88 1.50 1.82 4.29 1.30 1.22 0.81 15.05%
EPS 0.71 0.32 -0.22 0.82 0.08 0.14 0.10 38.61%
DPS 0.35 0.35 0.61 0.87 0.00 0.00 0.00 -
NAPS 0.1764 0.1695 0.1681 0.1715 0.1536 0.1111 0.1166 7.14%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.23 1.00 1.08 1.10 0.99 0.80 0.65 -
P/RPS 11.37 11.55 10.29 4.45 13.04 11.27 14.13 -3.55%
P/EPS 29.85 54.95 -85.04 23.35 220.00 101.27 109.98 -19.52%
EY 3.35 1.82 -1.18 4.28 0.45 0.99 0.91 24.24%
DY 1.63 2.00 3.24 4.55 0.00 0.00 0.00 -
P/NAPS 1.21 1.02 1.11 1.11 1.11 1.24 0.98 3.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 25/08/10 28/08/09 26/08/08 16/08/07 23/08/06 26/08/05 -
Price 1.22 0.98 1.05 1.03 0.90 0.77 0.62 -
P/RPS 11.27 11.32 10.00 4.17 11.86 10.85 13.47 -2.92%
P/EPS 29.61 53.85 -82.68 21.87 200.00 97.47 104.91 -19.00%
EY 3.38 1.86 -1.21 4.57 0.50 1.03 0.95 23.54%
DY 1.64 2.04 3.33 4.85 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.08 1.04 1.01 1.20 0.94 4.15%

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