[AASIA] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -134.5%
YoY- -177.42%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 109,164 103,591 114,744 120,552 123,920 119,674 105,102 2.56%
PBT -42,219 -36,015 -30,354 -1,287 20,126 18,517 12,972 -
Tax -386 451 -407 -3,605 -5,947 -4,404 -863 -41.60%
NP -42,605 -35,564 -30,761 -4,892 14,179 14,113 12,109 -
-
NP to SH -42,605 -35,564 -30,761 -4,892 14,179 12,556 8,017 -
-
Tax Rate - - - - 29.55% 23.78% 6.65% -
Total Cost 151,769 139,155 145,505 125,444 109,741 105,561 92,993 38.74%
-
Net Worth 92,599 101,007 104,130 124,738 111,540 135,470 133,300 -21.61%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 3,991 3,991 3,991 3,991 -
Div Payout % - - - 0.00% 28.15% 31.79% 49.78% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 92,599 101,007 104,130 124,738 111,540 135,470 133,300 -21.61%
NOSH 120,258 121,695 119,690 119,940 65,999 80,160 79,820 31.52%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -39.03% -34.33% -26.81% -4.06% 11.44% 11.79% 11.52% -
ROE -46.01% -35.21% -29.54% -3.92% 12.71% 9.27% 6.01% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.77 85.12 95.87 100.51 187.76 149.29 131.67 -22.01%
EPS -35.43 -29.22 -25.70 -4.08 21.48 15.66 10.04 -
DPS 0.00 0.00 0.00 3.33 6.05 4.98 5.00 -
NAPS 0.77 0.83 0.87 1.04 1.69 1.69 1.67 -40.40%
Adjusted Per Share Value based on latest NOSH - 119,940
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.54 15.70 17.39 18.27 18.78 18.13 15.92 2.58%
EPS -6.46 -5.39 -4.66 -0.74 2.15 1.90 1.21 -
DPS 0.00 0.00 0.00 0.60 0.60 0.60 0.60 -
NAPS 0.1403 0.153 0.1578 0.189 0.169 0.2053 0.202 -21.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.85 0.88 1.00 1.79 1.91 1.52 -
P/RPS 1.02 1.00 0.92 0.99 0.95 1.28 1.15 -7.70%
P/EPS -2.63 -2.91 -3.42 -24.52 8.33 12.19 15.13 -
EY -38.09 -34.38 -29.21 -4.08 12.00 8.20 6.61 -
DY 0.00 0.00 0.00 3.33 3.38 2.61 3.29 -
P/NAPS 1.21 1.02 1.01 0.96 1.06 1.13 0.91 20.98%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 15/05/02 28/02/02 -
Price 0.93 1.02 0.85 1.01 1.23 1.93 1.94 -
P/RPS 1.02 1.20 0.89 1.00 0.66 1.29 1.47 -21.67%
P/EPS -2.63 -3.49 -3.31 -24.76 5.73 12.32 19.32 -
EY -38.09 -28.65 -30.24 -4.04 17.47 8.12 5.18 -
DY 0.00 0.00 0.00 3.29 4.92 2.58 2.58 -
P/NAPS 1.21 1.23 0.98 0.97 0.73 1.14 1.16 2.86%

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