[AASIA] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -0.01%
YoY- 179.05%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 114,744 102,150 86,692 91,616 105,102 81,550 49,056 75.93%
PBT -30,354 -9,398 6,234 12,056 12,972 9,613 -8,074 141.19%
Tax -397 -1,261 -2,074 -4,040 -4,955 -3,074 8,074 -
NP -30,751 -10,660 4,160 8,016 8,017 6,538 0 -
-
NP to SH -30,751 -10,660 4,160 8,016 8,017 6,538 -8,184 141.11%
-
Tax Rate - - 33.27% 33.51% 38.20% 31.98% - -
Total Cost 145,495 112,810 82,532 83,600 97,085 75,012 49,056 106.02%
-
Net Worth 102,078 124,101 135,200 135,470 133,883 131,845 121,957 -11.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 4,008 - - -
Div Payout % - - - - 50.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 102,078 124,101 135,200 135,470 133,883 131,845 121,957 -11.15%
NOSH 120,092 119,328 80,000 80,160 80,170 80,393 80,235 30.75%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -26.80% -10.44% 4.80% 8.75% 7.63% 8.02% 0.00% -
ROE -30.12% -8.59% 3.08% 5.92% 5.99% 4.96% -6.71% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 95.55 85.60 108.37 114.29 131.10 101.44 61.14 34.56%
EPS -25.60 -8.93 5.20 10.00 10.00 8.13 -10.20 84.37%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.85 1.04 1.69 1.69 1.67 1.64 1.52 -32.05%
Adjusted Per Share Value based on latest NOSH - 80,160
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.39 15.48 13.14 13.88 15.92 12.36 7.43 76.00%
EPS -4.66 -1.62 0.63 1.21 1.21 0.99 -1.24 141.13%
DPS 0.00 0.00 0.00 0.00 0.61 0.00 0.00 -
NAPS 0.1547 0.188 0.2049 0.2053 0.2029 0.1998 0.1848 -11.14%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.88 1.00 1.79 1.91 1.52 1.08 1.22 -
P/RPS 0.92 1.17 1.65 1.67 1.16 1.06 2.00 -40.32%
P/EPS -3.44 -11.19 34.42 19.10 15.20 13.28 -11.96 -56.32%
EY -29.10 -8.93 2.91 5.24 6.58 7.53 -8.36 129.15%
DY 0.00 0.00 0.00 0.00 3.29 0.00 0.00 -
P/NAPS 1.04 0.96 1.06 1.13 0.91 0.66 0.80 19.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 -
Price 0.85 1.01 1.23 1.93 1.94 1.48 1.23 -
P/RPS 0.89 1.18 1.14 1.69 1.48 1.46 2.01 -41.81%
P/EPS -3.32 -11.31 23.65 19.30 19.40 18.20 -12.06 -57.58%
EY -30.12 -8.84 4.23 5.18 5.15 5.50 -8.29 135.78%
DY 0.00 0.00 0.00 0.00 2.58 0.00 0.00 -
P/NAPS 1.00 0.97 0.73 1.14 1.16 0.90 0.81 15.03%

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