[AASIA] QoQ TTM 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- 1.5%
YoY- -757.89%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 84,433 96,320 94,795 105,254 109,164 103,591 114,744 -18.50%
PBT -28,208 -32,429 -36,268 -40,666 -42,219 -36,015 -30,354 -4.77%
Tax -11,247 -3,252 -3,232 -1,302 -386 451 -407 815.88%
NP -39,455 -35,681 -39,500 -41,968 -42,605 -35,564 -30,761 18.06%
-
NP to SH -39,455 -35,681 -39,500 -41,968 -42,605 -35,564 -30,761 18.06%
-
Tax Rate - - - - - - - -
Total Cost 123,888 132,001 134,295 147,222 151,769 139,155 145,505 -10.17%
-
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 -46.73% -37.04% -41.67% -39.87% -39.03% -34.33% -26.81% -
ROE -80.57% -59.40% -60.80% -50.91% -46.01% -35.21% -29.54% -
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 70.69 84.99 78.80 88.10 90.77 85.12 95.87 -18.39%
EPS -33.04 -31.48 -32.83 -35.13 -35.43 -29.22 -25.70 18.25%
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 12.19 13.91 13.69 15.20 15.77 14.96 16.57 -18.52%
EPS -5.70 -5.15 -5.71 -6.06 -6.15 -5.14 -4.44 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0868 0.0938 0.1191 0.1337 0.1459 0.1504 -39.57%
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 1.15 1.06 1.13 0.96 1.02 1.00 0.92 16.05%
P/EPS -2.45 -2.86 -2.71 -2.42 -2.63 -2.91 -3.42 -19.95%
EY -40.78 -34.98 -36.89 -41.33 -38.09 -34.38 -29.21 24.93%
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 1.13 0.96 1.10 1.04 1.02 1.20 0.89 17.27%
P/EPS -2.42 -2.60 -2.65 -2.62 -2.63 -3.49 -3.31 -18.85%
EY -41.29 -38.39 -37.74 -38.18 -38.09 -28.65 -30.24 23.09%
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