[AASIA] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -35.31%
YoY- 6.32%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 14,128 13,276 27,672 29,357 26,015 11,751 38,131 -48.44%
PBT -1,880 1,192 -18,907 -8,613 -6,101 -2,647 -23,305 -81.35%
Tax -8,869 -172 -1,381 -825 -874 -152 549 -
NP -10,749 1,020 -20,288 -9,438 -6,975 -2,799 -22,756 -39.37%
-
NP to SH -10,749 1,020 -20,288 -9,438 -6,975 -2,799 -22,756 -39.37%
-
Tax Rate - 14.43% - - - - - -
Total Cost 24,877 12,256 47,960 38,795 32,990 14,550 60,887 -44.96%
-
Net Worth 48,967 60,066 64,963 82,433 92,599 101,007 104,130 -39.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,967 60,066 64,963 82,433 92,599 101,007 104,130 -39.55%
NOSH 119,433 113,333 120,303 119,468 120,258 121,695 119,690 -0.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -76.08% 7.68% -73.32% -32.15% -26.81% -23.82% -59.68% -
ROE -21.95% 1.70% -31.23% -11.45% -7.53% -2.77% -21.85% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.83 11.71 23.00 24.57 21.63 9.66 31.86 -48.37%
EPS -9.00 0.90 -16.90 -7.90 -5.80 -2.30 -19.00 -39.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.53 0.54 0.69 0.77 0.83 0.87 -39.46%
Adjusted Per Share Value based on latest NOSH - 119,468
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.14 2.01 4.19 4.45 3.94 1.78 5.78 -48.46%
EPS -1.63 0.15 -3.07 -1.43 -1.06 -0.42 -3.45 -39.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.091 0.0984 0.1249 0.1403 0.153 0.1578 -39.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 0.90 0.89 0.85 0.93 0.85 0.88 -
P/RPS 6.85 7.68 3.87 3.46 4.30 8.80 2.76 83.41%
P/EPS -9.00 100.00 -5.28 -10.76 -16.03 -36.96 -4.63 55.81%
EY -11.11 1.00 -18.95 -9.29 -6.24 -2.71 -21.61 -35.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 1.70 1.65 1.23 1.21 1.02 1.01 56.70%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 29/05/03 26/02/03 -
Price 0.80 0.82 0.87 0.92 0.93 1.02 0.85 -
P/RPS 6.76 7.00 3.78 3.74 4.30 10.56 2.67 85.86%
P/EPS -8.89 91.11 -5.16 -11.65 -16.03 -44.35 -4.47 58.21%
EY -11.25 1.10 -19.38 -8.59 -6.24 -2.25 -22.37 -36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.55 1.61 1.33 1.21 1.23 0.98 58.26%

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