[ASAS] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 33.1%
YoY- -220.74%
Quarter Report
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 24,191 26,882 31,336 29,510 27,858 33,808 32,340 -17.55%
PBT 8,014 912 -2,642 -7,592 -12,127 -7,305 -4,764 -
Tax -1,504 -700 -1,303 1,551 5,057 5,443 5,537 -
NP 6,510 212 -3,945 -6,041 -7,070 -1,862 773 312.33%
-
NP to SH 6,512 214 -3,943 -8,352 -12,484 -8,006 -5,371 -
-
Tax Rate 18.77% 76.75% - - - - - -
Total Cost 17,681 26,670 35,281 35,551 34,928 35,670 31,567 -31.97%
-
Net Worth 309,789 307,568 306,900 301,649 302,121 308,074 308,623 0.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 309,789 307,568 306,900 301,649 302,121 308,074 308,623 0.25%
NOSH 191,228 191,249 192,293 190,555 191,470 191,958 191,157 0.02%
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 26.91% 0.79% -12.59% -20.47% -25.38% -5.51% 2.39% -
ROE 2.10% 0.07% -1.28% -2.77% -4.13% -2.60% -1.74% -
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 12.65 14.06 16.30 15.49 14.55 17.61 16.92 -17.58%
EPS 3.41 0.11 -2.05 -4.38 -6.52 -4.17 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.6082 1.596 1.583 1.5779 1.6049 1.6145 0.22%
Adjusted Per Share Value based on latest NOSH - 190,555
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.68 14.09 16.43 15.47 14.60 17.72 16.95 -17.54%
EPS 3.41 0.11 -2.07 -4.38 -6.54 -4.20 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6241 1.6124 1.6089 1.5814 1.5839 1.6151 1.618 0.25%
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 28/09/01 29/06/01 -
Price 0.57 0.64 0.67 0.62 0.61 0.57 0.57 -
P/RPS 4.51 4.55 4.11 4.00 4.19 3.24 3.37 21.37%
P/EPS 16.74 571.96 -32.67 -14.15 -9.36 -13.67 -20.29 -
EY 5.97 0.17 -3.06 -7.07 -10.69 -7.32 -4.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.42 0.39 0.39 0.36 0.35 0.00%
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 25/02/03 27/11/02 16/08/02 24/05/02 28/02/02 26/11/01 29/08/01 -
Price 0.46 0.58 0.66 0.68 0.62 0.66 0.68 -
P/RPS 3.64 4.13 4.05 4.39 4.26 3.75 4.02 -6.38%
P/EPS 13.51 518.34 -32.19 -15.51 -9.51 -15.82 -24.20 -
EY 7.40 0.19 -3.11 -6.45 -10.52 -6.32 -4.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.41 0.43 0.39 0.41 0.42 -23.62%

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