[AHB] YoY TTM Result on 30-Sep-2011 [#1]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -31.53%
YoY- -38.08%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 13,468 12,578 17,387 19,589 26,634 22,091 33,626 -14.70%
PBT 805 -7,597 -2,766 543 934 871 -1,713 -
Tax 0 -900 0 0 -73 0 2,500 -
NP 805 -8,497 -2,766 543 861 871 787 0.39%
-
NP to SH 805 -8,497 -2,766 543 877 957 879 -1.51%
-
Tax Rate 0.00% - - 0.00% 7.82% 0.00% - -
Total Cost 12,663 21,075 20,153 19,046 25,773 21,220 32,839 -15.27%
-
Net Worth 5,821 4,298 13,224 15,904 15,418 14,400 13,473 -13.57%
Dividend
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,821 4,298 13,224 15,904 15,418 14,400 13,473 -13.57%
NOSH 52,631 48,297 48,620 48,048 48,181 48,000 47,777 1.69%
Ratio Analysis
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.98% -67.55% -15.91% 2.77% 3.23% 3.94% 2.34% -
ROE 13.83% -197.67% -20.92% 3.41% 5.69% 6.65% 6.52% -
Per Share
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.59 26.04 35.76 40.77 55.28 46.02 70.38 -16.13%
EPS 1.53 -17.59 -5.69 1.13 1.82 1.99 1.84 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.089 0.272 0.331 0.32 0.30 0.282 -15.02%
Adjusted Per Share Value based on latest NOSH - 48,048
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.81 1.69 2.34 2.63 3.58 2.97 4.52 -14.71%
EPS 0.11 -1.14 -0.37 0.07 0.12 0.13 0.12 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0058 0.0178 0.0214 0.0207 0.0194 0.0181 -13.61%
Price Multiplier on Financial Quarter End Date
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/06/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.225 0.15 0.12 0.10 0.12 0.17 0.12 -
P/RPS 0.88 0.58 0.34 0.25 0.22 0.37 0.17 33.09%
P/EPS 14.71 -0.85 -2.11 8.85 6.59 8.53 6.52 15.19%
EY 6.80 -117.29 -47.41 11.30 15.17 11.73 15.33 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.69 0.44 0.30 0.38 0.57 0.43 30.98%
Price Multiplier on Announcement Date
30/06/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/08/14 25/11/13 29/11/12 29/11/11 26/11/10 25/11/09 28/11/08 -
Price 0.24 0.175 0.13 0.15 0.13 0.13 0.16 -
P/RPS 0.94 0.67 0.36 0.37 0.24 0.28 0.23 27.73%
P/EPS 15.69 -0.99 -2.29 13.27 7.14 6.52 8.70 10.79%
EY 6.37 -100.53 -43.76 7.53 14.00 15.34 11.50 -9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.97 0.48 0.45 0.41 0.43 0.57 26.17%

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