[AASIA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -528.8%
YoY- -483.7%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 105,254 109,164 103,591 114,744 120,552 123,920 119,674 -8.19%
PBT -40,666 -42,219 -36,015 -30,354 -1,287 20,126 18,517 -
Tax -1,302 -386 451 -407 -3,605 -5,947 -4,404 -55.58%
NP -41,968 -42,605 -35,564 -30,761 -4,892 14,179 14,113 -
-
NP to SH -41,968 -42,605 -35,564 -30,761 -4,892 14,179 12,556 -
-
Tax Rate - - - - - 29.55% 23.78% -
Total Cost 147,222 151,769 139,155 145,505 125,444 109,741 105,561 24.80%
-
Net Worth 82,433 92,599 101,007 104,130 124,738 111,540 135,470 -28.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 3,991 3,991 3,991 -
Div Payout % - - - - 0.00% 28.15% 31.79% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 82,433 92,599 101,007 104,130 124,738 111,540 135,470 -28.17%
NOSH 119,468 120,258 121,695 119,690 119,940 65,999 80,160 30.44%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -39.87% -39.03% -34.33% -26.81% -4.06% 11.44% 11.79% -
ROE -50.91% -46.01% -35.21% -29.54% -3.92% 12.71% 9.27% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 88.10 90.77 85.12 95.87 100.51 187.76 149.29 -29.62%
EPS -35.13 -35.43 -29.22 -25.70 -4.08 21.48 15.66 -
DPS 0.00 0.00 0.00 0.00 3.33 6.05 4.98 -
NAPS 0.69 0.77 0.83 0.87 1.04 1.69 1.69 -44.93%
Adjusted Per Share Value based on latest NOSH - 119,690
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.95 16.54 15.70 17.39 18.27 18.78 18.13 -8.17%
EPS -6.36 -6.46 -5.39 -4.66 -0.74 2.15 1.90 -
DPS 0.00 0.00 0.00 0.00 0.60 0.60 0.60 -
NAPS 0.1249 0.1403 0.153 0.1578 0.189 0.169 0.2053 -28.17%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.93 0.85 0.88 1.00 1.79 1.91 -
P/RPS 0.96 1.02 1.00 0.92 0.99 0.95 1.28 -17.43%
P/EPS -2.42 -2.63 -2.91 -3.42 -24.52 8.33 12.19 -
EY -41.33 -38.09 -34.38 -29.21 -4.08 12.00 8.20 -
DY 0.00 0.00 0.00 0.00 3.33 3.38 2.61 -
P/NAPS 1.23 1.21 1.02 1.01 0.96 1.06 1.13 5.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 15/05/02 -
Price 0.92 0.93 1.02 0.85 1.01 1.23 1.93 -
P/RPS 1.04 1.02 1.20 0.89 1.00 0.66 1.29 -13.36%
P/EPS -2.62 -2.63 -3.49 -3.31 -24.76 5.73 12.32 -
EY -38.18 -38.09 -28.65 -30.24 -4.04 17.47 8.12 -
DY 0.00 0.00 0.00 0.00 3.29 4.92 2.58 -
P/NAPS 1.33 1.21 1.23 0.98 0.97 0.73 1.14 10.81%

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