[AASIA] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 102.49%
YoY- 109.11%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 56,018 42,788 27,404 13,276 97,336 92,885 80,614 -21.46%
PBT -481 1,028 -688 1,192 -37,670 -23,148 -17,504 -90.79%
Tax -7,508 -9,538 -9,041 -172 -3,232 -2,468 -2,044 137.12%
NP -7,989 -8,510 -9,729 1,020 -40,902 -25,616 -19,548 -44.77%
-
NP to SH -7,989 -8,510 -9,729 1,020 -40,902 -25,616 -19,548 -44.77%
-
Tax Rate - 927.82% - 14.43% - - - -
Total Cost 64,007 51,298 37,133 12,256 138,238 118,501 100,162 -25.70%
-
Net Worth 110,847 50,340 49,245 60,066 58,886 82,851 92,913 12.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 110,847 50,340 49,245 60,066 58,886 82,851 92,913 12.42%
NOSH 119,191 119,859 120,111 113,333 120,176 120,074 120,666 -0.81%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -14.26% -19.89% -35.50% 7.68% -42.02% -27.58% -24.25% -
ROE -7.21% -16.90% -19.76% 1.70% -69.46% -30.92% -21.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 47.00 35.70 22.82 11.71 80.99 77.36 66.81 -20.81%
EPS -6.66 -7.10 -8.10 0.90 -34.10 21.33 -16.20 -44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.42 0.41 0.53 0.49 0.69 0.77 13.34%
Adjusted Per Share Value based on latest NOSH - 113,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.09 6.18 3.96 1.92 14.06 13.42 11.64 -21.45%
EPS -1.15 -1.23 -1.41 0.15 -5.91 -3.70 -2.82 -44.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.0727 0.0711 0.0868 0.0851 0.1197 0.1342 12.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.70 0.79 0.81 0.90 0.89 0.85 0.93 -
P/RPS 1.49 2.21 3.55 7.68 1.10 1.10 1.39 4.71%
P/EPS -10.44 -11.13 -10.00 100.00 -2.61 -3.98 -5.74 48.73%
EY -9.58 -8.99 -10.00 1.00 -38.24 -25.10 -17.42 -32.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.88 1.98 1.70 1.82 1.23 1.21 -27.19%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.74 0.68 0.80 0.82 0.87 0.92 0.93 -
P/RPS 1.57 1.90 3.51 7.00 1.07 1.19 1.39 8.41%
P/EPS -11.04 -9.58 -9.88 91.11 -2.56 -4.31 -5.74 54.35%
EY -9.06 -10.44 -10.13 1.10 -39.12 -23.19 -17.42 -35.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.62 1.95 1.55 1.78 1.33 1.21 -24.01%

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