[AASIA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.88%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 70,460 84,433 96,320 94,795 105,254 109,164 103,591 -22.60%
PBT -17,879 -28,208 -32,429 -36,268 -40,666 -42,219 -36,015 -37.22%
Tax -10,919 -11,247 -3,252 -3,232 -1,302 -386 451 -
NP -28,798 -39,455 -35,681 -39,500 -41,968 -42,605 -35,564 -13.09%
-
NP to SH -28,798 -39,455 -35,681 -39,500 -41,968 -42,605 -35,564 -13.09%
-
Tax Rate - - - - - - - -
Total Cost 99,258 123,888 132,001 134,295 147,222 151,769 139,155 -20.11%
-
Net Worth 51,197 48,967 60,066 64,963 82,433 92,599 101,007 -36.34%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 51,197 48,967 60,066 64,963 82,433 92,599 101,007 -36.34%
NOSH 121,900 119,433 113,333 120,303 119,468 120,258 121,695 0.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -40.87% -46.73% -37.04% -41.67% -39.87% -39.03% -34.33% -
ROE -56.25% -80.57% -59.40% -60.80% -50.91% -46.01% -35.21% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.80 70.69 84.99 78.80 88.10 90.77 85.12 -22.68%
EPS -23.62 -33.04 -31.48 -32.83 -35.13 -35.43 -29.22 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.53 0.54 0.69 0.77 0.83 -36.42%
Adjusted Per Share Value based on latest NOSH - 120,303
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.68 12.79 14.59 14.36 15.95 16.54 15.70 -22.59%
EPS -4.36 -5.98 -5.41 -5.98 -6.36 -6.46 -5.39 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0742 0.091 0.0984 0.1249 0.1403 0.153 -36.32%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.79 0.81 0.90 0.89 0.85 0.93 0.85 -
P/RPS 1.37 1.15 1.06 1.13 0.96 1.02 1.00 23.28%
P/EPS -3.34 -2.45 -2.86 -2.71 -2.42 -2.63 -2.91 9.59%
EY -29.90 -40.78 -34.98 -36.89 -41.33 -38.09 -34.38 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.98 1.70 1.65 1.23 1.21 1.02 50.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 28/08/03 29/05/03 -
Price 0.68 0.80 0.82 0.87 0.92 0.93 1.02 -
P/RPS 1.18 1.13 0.96 1.10 1.04 1.02 1.20 -1.11%
P/EPS -2.88 -2.42 -2.60 -2.65 -2.62 -2.63 -3.49 -11.99%
EY -34.74 -41.29 -38.39 -37.74 -38.18 -38.09 -28.65 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.95 1.55 1.61 1.33 1.21 1.23 20.09%

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