[AASIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -31.04%
YoY- -140.3%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 27,404 13,276 97,336 92,885 80,614 47,004 114,744 -61.53%
PBT -688 1,192 -37,670 -23,148 -17,504 -10,588 -30,354 -92.00%
Tax -9,041 -172 -3,232 -2,468 -2,044 -608 -397 704.96%
NP -9,729 1,020 -40,902 -25,616 -19,548 -11,196 -30,751 -53.60%
-
NP to SH -9,729 1,020 -40,902 -25,616 -19,548 -11,196 -30,751 -53.60%
-
Tax Rate - 14.43% - - - - - -
Total Cost 37,133 12,256 138,238 118,501 100,162 58,200 145,495 -59.79%
-
Net Worth 49,245 60,066 58,886 82,851 92,913 101,007 102,078 -38.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 49,245 60,066 58,886 82,851 92,913 101,007 102,078 -38.51%
NOSH 120,111 113,333 120,176 120,074 120,666 121,695 120,092 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -35.50% 7.68% -42.02% -27.58% -24.25% -23.82% -26.80% -
ROE -19.76% 1.70% -69.46% -30.92% -21.04% -11.08% -30.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.82 11.71 80.99 77.36 66.81 38.62 95.55 -61.53%
EPS -8.10 0.90 -34.10 21.33 -16.20 -9.20 -25.60 -53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.53 0.49 0.69 0.77 0.83 0.85 -38.52%
Adjusted Per Share Value based on latest NOSH - 119,468
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.15 2.01 14.75 14.07 12.21 7.12 17.39 -61.55%
EPS -1.47 0.15 -6.20 -3.88 -2.96 -1.70 -4.66 -53.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.091 0.0892 0.1255 0.1408 0.153 0.1547 -38.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 0.90 0.89 0.85 0.93 0.85 0.88 -
P/RPS 3.55 7.68 1.10 1.10 1.39 2.20 0.92 146.21%
P/EPS -10.00 100.00 -2.61 -3.98 -5.74 -9.24 -3.44 103.81%
EY -10.00 1.00 -38.24 -25.10 -17.42 -10.82 -29.10 -50.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.70 1.82 1.23 1.21 1.02 1.04 53.67%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 29/05/03 26/02/03 -
Price 0.80 0.82 0.87 0.92 0.93 1.02 0.85 -
P/RPS 3.51 7.00 1.07 1.19 1.39 2.64 0.89 149.82%
P/EPS -9.88 91.11 -2.56 -4.31 -5.74 -11.09 -3.32 107.03%
EY -10.13 1.10 -39.12 -23.19 -17.42 -9.02 -30.12 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.55 1.78 1.33 1.21 1.23 1.00 56.14%

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