[AASIA] QoQ Cumulative 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- -75.0%
YoY- 179.05%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative 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 76,613 43,346 22,904 105,102 61,163 24,528 178.92%
PBT -30,354 -7,049 3,117 3,014 12,972 7,210 -4,037 282.39%
Tax -397 -946 -1,037 -1,010 -4,955 -2,306 4,037 -
NP -30,751 -7,995 2,080 2,004 8,017 4,904 0 -
-
NP to SH -30,751 -7,995 2,080 2,004 8,017 4,904 -4,092 282.25%
-
Tax Rate - - 33.27% 33.51% 38.20% 31.98% - -
Total Cost 145,495 84,608 41,266 20,900 97,085 56,259 24,528 226.62%
-
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% -6.44% 1.54% 1.48% 5.99% 3.72% -3.36% -
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 64.20 54.18 28.57 131.10 76.08 30.57 113.33%
EPS -25.60 -6.70 2.60 2.50 10.00 6.10 -5.10 192.30%
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 11.61 6.57 3.47 15.92 9.27 3.72 178.79%
EPS -4.66 -1.21 0.32 0.30 1.21 0.74 -0.62 282.29%
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 1.56 3.30 6.68 1.16 1.42 3.99 -62.29%
P/EPS -3.44 -14.93 68.85 76.40 15.20 17.70 -23.92 -72.45%
EY -29.10 -6.70 1.45 1.31 6.58 5.65 -4.18 263.30%
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 1.57 2.27 6.75 1.48 1.95 4.02 -63.30%
P/EPS -3.32 -15.07 47.31 77.20 19.40 24.26 -24.12 -73.24%
EY -30.12 -6.63 2.11 1.30 5.15 4.12 -4.15 273.51%
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