[AASIA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 179.9%
YoY- 107.71%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 86,692 91,616 105,102 81,550 49,056 33,328 78,461 6.89%
PBT 6,234 12,056 12,972 9,613 -8,074 -10,124 2,976 63.93%
Tax -2,074 -4,040 -4,955 -3,074 8,074 10,124 799 -
NP 4,160 8,016 8,017 6,538 0 0 3,775 6.70%
-
NP to SH 4,160 8,016 8,017 6,538 -8,184 -10,140 3,775 6.70%
-
Tax Rate 33.27% 33.51% 38.20% 31.98% - - -26.85% -
Total Cost 82,532 83,600 97,085 75,012 49,056 33,328 74,686 6.90%
-
Net Worth 135,200 135,470 133,883 131,845 121,957 121,996 83,238 38.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 4,008 - - - 2,650 -
Div Payout % - - 50.00% - - - 70.22% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 135,200 135,470 133,883 131,845 121,957 121,996 83,238 38.30%
NOSH 80,000 80,160 80,170 80,393 80,235 79,218 53,018 31.65%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.80% 8.75% 7.63% 8.02% 0.00% 0.00% 4.81% -
ROE 3.08% 5.92% 5.99% 4.96% -6.71% -8.31% 4.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 108.37 114.29 131.10 101.44 61.14 42.07 147.99 -18.80%
EPS 5.20 10.00 10.00 8.13 -10.20 -12.80 4.70 6.99%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.69 1.69 1.67 1.64 1.52 1.54 1.57 5.04%
Adjusted Per Share Value based on latest NOSH - 80,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 13.14 13.88 15.92 12.36 7.43 5.05 11.89 6.91%
EPS 0.63 1.21 1.21 0.99 -1.24 -1.54 0.57 6.91%
DPS 0.00 0.00 0.61 0.00 0.00 0.00 0.40 -
NAPS 0.2049 0.2053 0.2029 0.1998 0.1848 0.1848 0.1261 38.33%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.79 1.91 1.52 1.08 1.22 1.14 1.30 -
P/RPS 1.65 1.67 1.16 1.06 2.00 2.71 0.88 52.23%
P/EPS 34.42 19.10 15.20 13.28 -11.96 -8.91 18.26 52.77%
EY 2.91 5.24 6.58 7.53 -8.36 -11.23 5.48 -34.50%
DY 0.00 0.00 3.29 0.00 0.00 0.00 3.85 -
P/NAPS 1.06 1.13 0.91 0.66 0.80 0.74 0.83 17.76%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 24/05/01 28/02/01 -
Price 1.23 1.93 1.94 1.48 1.23 1.32 1.28 -
P/RPS 1.14 1.69 1.48 1.46 2.01 3.14 0.86 20.73%
P/EPS 23.65 19.30 19.40 18.20 -12.06 -10.31 17.98 20.10%
EY 4.23 5.18 5.15 5.50 -8.29 -9.70 5.56 -16.70%
DY 0.00 0.00 2.58 0.00 0.00 0.00 3.91 -
P/NAPS 0.73 1.14 1.16 0.90 0.81 0.86 0.82 -7.47%

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