[ASIAPAC] YoY TTM Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 68.85%
YoY- 26.27%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 291,939 207,219 90,625 42,414 69,162 70,420 74,920 25.43%
PBT 30,476 18,344 -90,899 -10,190 -12,620 -85,969 -14,266 -
Tax -2,436 -8,417 -419 -293 -1,598 85,969 25,507 -
NP 28,040 9,927 -91,318 -10,483 -14,218 0 11,241 16.44%
-
NP to SH 28,010 9,920 -91,318 -10,483 -14,218 -86,113 -15,130 -
-
Tax Rate 7.99% 45.88% - - - - - -
Total Cost 263,899 197,292 181,943 52,897 83,380 70,420 63,679 26.72%
-
Net Worth 221,130 74,196 68,807 131,276 17,497 24,505 104,974 13.21%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 221,130 74,196 68,807 131,276 17,497 24,505 104,974 13.21%
NOSH 818,999 370,980 362,142 354,800 349,945 350,082 349,915 15.21%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.60% 4.79% -100.76% -24.72% -20.56% 0.00% 15.00% -
ROE 12.67% 13.37% -132.72% -7.99% -81.26% -351.40% -14.41% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.65 55.86 25.02 11.95 19.76 20.12 21.41 8.86%
EPS 3.42 2.67 -25.22 -2.95 -4.06 -24.60 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.20 0.19 0.37 0.05 0.07 0.30 -1.73%
Adjusted Per Share Value based on latest NOSH - 354,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.61 13.92 6.09 2.85 4.65 4.73 5.03 25.44%
EPS 1.88 0.67 -6.13 -0.70 -0.95 -5.78 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 0.0498 0.0462 0.0882 0.0118 0.0165 0.0705 13.21%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.15 0.12 0.14 0.14 0.25 0.16 0.49 -
P/RPS 0.42 0.21 0.56 1.17 1.26 0.80 2.29 -24.61%
P/EPS 4.39 4.49 -0.56 -4.74 -6.15 -0.65 -11.33 -
EY 22.80 22.28 -180.11 -21.10 -16.25 -153.74 -8.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.74 0.38 5.00 2.29 1.63 -16.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 25/08/05 27/08/04 28/08/03 30/08/02 28/08/01 30/08/00 -
Price 0.14 0.12 0.14 0.17 0.19 0.25 0.38 -
P/RPS 0.39 0.21 0.56 1.42 0.96 1.24 1.77 -22.27%
P/EPS 4.09 4.49 -0.56 -5.75 -4.68 -1.02 -8.79 -
EY 24.43 22.28 -180.11 -17.38 -21.38 -98.39 -11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.74 0.46 3.80 3.57 1.27 -13.82%

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