[AASIA] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 90.9%
YoY- -239.67%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 97,336 69,664 40,307 11,751 114,744 76,613 43,346 71.22%
PBT -37,670 -17,361 -8,752 -2,647 -30,354 -7,049 3,117 -
Tax -3,232 -1,851 -1,022 -152 -397 -946 -1,037 112.92%
NP -40,902 -19,212 -9,774 -2,799 -30,751 -7,995 2,080 -
-
NP to SH -40,902 -19,212 -9,774 -2,799 -30,751 -7,995 2,080 -
-
Tax Rate - - - - - - 33.27% -
Total Cost 138,238 88,876 50,081 14,550 145,495 84,608 41,266 123.39%
-
Net Worth 58,886 82,851 92,913 101,007 102,078 124,101 135,200 -42.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 58,886 82,851 92,913 101,007 102,078 124,101 135,200 -42.45%
NOSH 120,176 120,075 120,666 121,695 120,092 119,328 80,000 31.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -42.02% -27.58% -24.25% -23.82% -26.80% -10.44% 4.80% -
ROE -69.46% -23.19% -10.52% -2.77% -30.12% -6.44% 1.54% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 80.99 58.02 33.40 9.66 95.55 64.20 54.18 30.64%
EPS -34.10 16.00 -8.10 -2.30 -25.60 -6.70 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.69 0.77 0.83 0.85 1.04 1.69 -56.09%
Adjusted Per Share Value based on latest NOSH - 121,695
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.75 10.56 6.11 1.78 17.39 11.61 6.57 71.20%
EPS -6.20 -2.91 -1.48 -0.42 -4.66 -1.21 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.1255 0.1408 0.153 0.1547 0.188 0.2049 -42.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.89 0.85 0.93 0.85 0.88 1.00 1.79 -
P/RPS 1.10 1.47 2.78 8.80 0.92 1.56 3.30 -51.82%
P/EPS -2.61 -5.31 -11.48 -36.96 -3.44 -14.93 68.85 -
EY -38.24 -18.82 -8.71 -2.71 -29.10 -6.70 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.23 1.21 1.02 1.04 0.96 1.06 43.24%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 -
Price 0.87 0.92 0.93 1.02 0.85 1.01 1.23 -
P/RPS 1.07 1.59 2.78 10.56 0.89 1.57 2.27 -39.34%
P/EPS -2.56 -5.75 -11.48 -44.35 -3.32 -15.07 47.31 -
EY -39.12 -17.39 -8.71 -2.25 -30.12 -6.63 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.33 1.21 1.23 1.00 0.97 0.73 80.86%

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