[AASIA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -188.47%
YoY- -483.57%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 92,885 80,614 47,004 114,744 102,150 86,692 91,616 0.92%
PBT -23,148 -17,504 -10,588 -30,354 -9,398 6,234 12,056 -
Tax -2,468 -2,044 -608 -397 -1,261 -2,074 -4,040 -27.98%
NP -25,616 -19,548 -11,196 -30,751 -10,660 4,160 8,016 -
-
NP to SH -25,616 -19,548 -11,196 -30,751 -10,660 4,160 8,016 -
-
Tax Rate - - - - - 33.27% 33.51% -
Total Cost 118,501 100,162 58,200 145,495 112,810 82,532 83,600 26.15%
-
Net Worth 82,851 92,913 101,007 102,078 124,101 135,200 135,470 -27.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 82,851 92,913 101,007 102,078 124,101 135,200 135,470 -27.92%
NOSH 120,074 120,666 121,695 120,092 119,328 80,000 80,160 30.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -27.58% -24.25% -23.82% -26.80% -10.44% 4.80% 8.75% -
ROE -30.92% -21.04% -11.08% -30.12% -8.59% 3.08% 5.92% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 77.36 66.81 38.62 95.55 85.60 108.37 114.29 -22.89%
EPS 21.33 -16.20 -9.20 -25.60 -8.93 5.20 10.00 65.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.77 0.83 0.85 1.04 1.69 1.69 -44.93%
Adjusted Per Share Value based on latest NOSH - 119,690
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.42 11.64 6.79 16.57 14.75 12.52 13.23 0.95%
EPS -3.70 -2.82 -1.62 -4.44 -1.54 0.60 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1197 0.1342 0.1459 0.1474 0.1792 0.1953 0.1957 -27.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.93 0.85 0.88 1.00 1.79 1.91 -
P/RPS 1.10 1.39 2.20 0.92 1.17 1.65 1.67 -24.27%
P/EPS -3.98 -5.74 -9.24 -3.44 -11.19 34.42 19.10 -
EY -25.10 -17.42 -10.82 -29.10 -8.93 2.91 5.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 1.02 1.04 0.96 1.06 1.13 5.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 15/05/02 -
Price 0.92 0.93 1.02 0.85 1.01 1.23 1.93 -
P/RPS 1.19 1.39 2.64 0.89 1.18 1.14 1.69 -20.83%
P/EPS -4.31 -5.74 -11.09 -3.32 -11.31 23.65 19.30 -
EY -23.19 -17.42 -9.02 -30.12 -8.84 4.23 5.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.21 1.23 1.00 0.97 0.73 1.14 10.81%

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