[AASIA] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 528.41%
YoY- -15.51%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 123,920 119,674 105,102 83,690 66,049 68,117 88,461 25.27%
PBT 20,126 18,517 12,972 6,772 -2,784 -827 2,977 258.78%
Tax -5,947 -4,404 -863 3,639 5,401 3,716 799 -
NP 14,179 14,113 12,109 10,411 2,617 2,889 3,776 142.17%
-
NP to SH 14,179 12,556 8,017 6,319 -1,475 354 3,776 142.17%
-
Tax Rate 29.55% 23.78% 6.65% -53.74% - - -26.84% -
Total Cost 109,741 105,561 92,993 73,279 63,432 65,228 84,685 18.91%
-
Net Worth 111,540 135,470 133,300 80,321 124,559 121,996 84,937 19.97%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 3,991 3,991 3,991 2,705 2,705 2,705 2,705 29.69%
Div Payout % 28.15% 31.79% 49.78% 42.81% 0.00% 764.12% 71.64% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 111,540 135,470 133,300 80,321 124,559 121,996 84,937 19.97%
NOSH 65,999 80,160 79,820 80,321 81,947 79,218 54,100 14.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.44% 11.79% 11.52% 12.44% 3.96% 4.24% 4.27% -
ROE 12.71% 9.27% 6.01% 7.87% -1.18% 0.29% 4.45% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 187.76 149.29 131.67 104.19 80.60 85.99 163.51 9.68%
EPS 21.48 15.66 10.04 7.87 -1.80 0.45 6.98 112.00%
DPS 6.05 4.98 5.00 3.37 3.30 3.41 5.00 13.59%
NAPS 1.69 1.69 1.67 1.00 1.52 1.54 1.57 5.04%
Adjusted Per Share Value based on latest NOSH - 80,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 18.78 18.13 15.92 12.68 10.01 10.32 13.40 25.31%
EPS 2.15 1.90 1.21 0.96 -0.22 0.05 0.57 142.90%
DPS 0.60 0.60 0.60 0.41 0.41 0.41 0.41 28.98%
NAPS 0.169 0.2053 0.202 0.1217 0.1887 0.1848 0.1287 19.97%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.79 1.91 1.52 1.08 1.22 1.14 1.30 -
P/RPS 0.95 1.28 1.15 1.04 1.51 1.33 0.80 12.17%
P/EPS 8.33 12.19 15.13 13.73 -67.78 255.11 18.63 -41.61%
EY 12.00 8.20 6.61 7.28 -1.48 0.39 5.37 71.17%
DY 3.38 2.61 3.29 3.12 2.71 3.00 3.85 -8.33%
P/NAPS 1.06 1.13 0.91 1.08 0.80 0.74 0.83 17.76%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 24/05/01 28/02/01 -
Price 1.23 1.93 1.94 1.48 1.23 1.32 1.28 -
P/RPS 0.66 1.29 1.47 1.42 1.53 1.54 0.78 -10.56%
P/EPS 5.73 12.32 19.32 18.81 -68.34 295.39 18.34 -54.05%
EY 17.47 8.12 5.18 5.32 -1.46 0.34 5.45 117.86%
DY 4.92 2.58 2.58 2.28 2.68 2.59 3.91 16.60%
P/NAPS 0.73 1.14 1.16 1.48 0.81 0.86 0.82 -7.47%

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