[AASIA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 56.62%
YoY- 3446.89%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 114,744 120,552 123,920 119,674 105,102 83,690 66,049 44.36%
PBT -30,354 -1,287 20,126 18,517 12,972 6,772 -2,784 389.56%
Tax -407 -3,605 -5,947 -4,404 -863 3,639 5,401 -
NP -30,761 -4,892 14,179 14,113 12,109 10,411 2,617 -
-
NP to SH -30,761 -4,892 14,179 12,556 8,017 6,319 -1,475 653.47%
-
Tax Rate - - 29.55% 23.78% 6.65% -53.74% - -
Total Cost 145,505 125,444 109,741 105,561 92,993 73,279 63,432 73.66%
-
Net Worth 104,130 124,738 111,540 135,470 133,300 80,321 124,559 -11.22%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,991 3,991 3,991 3,991 2,705 2,705 -
Div Payout % - 0.00% 28.15% 31.79% 49.78% 42.81% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 104,130 124,738 111,540 135,470 133,300 80,321 124,559 -11.22%
NOSH 119,690 119,940 65,999 80,160 79,820 80,321 81,947 28.64%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -26.81% -4.06% 11.44% 11.79% 11.52% 12.44% 3.96% -
ROE -29.54% -3.92% 12.71% 9.27% 6.01% 7.87% -1.18% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 95.87 100.51 187.76 149.29 131.67 104.19 80.60 12.22%
EPS -25.70 -4.08 21.48 15.66 10.04 7.87 -1.80 485.69%
DPS 0.00 3.33 6.05 4.98 5.00 3.37 3.30 -
NAPS 0.87 1.04 1.69 1.69 1.67 1.00 1.52 -30.99%
Adjusted Per Share Value based on latest NOSH - 80,160
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.39 18.27 18.78 18.13 15.92 12.68 10.01 44.36%
EPS -4.66 -0.74 2.15 1.90 1.21 0.96 -0.22 661.30%
DPS 0.00 0.60 0.60 0.60 0.60 0.41 0.41 -
NAPS 0.1578 0.189 0.169 0.2053 0.202 0.1217 0.1887 -11.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.88 1.00 1.79 1.91 1.52 1.08 1.22 -
P/RPS 0.92 0.99 0.95 1.28 1.15 1.04 1.51 -28.06%
P/EPS -3.42 -24.52 8.33 12.19 15.13 13.73 -67.78 -86.27%
EY -29.21 -4.08 12.00 8.20 6.61 7.28 -1.48 626.36%
DY 0.00 3.33 3.38 2.61 3.29 3.12 2.71 -
P/NAPS 1.01 0.96 1.06 1.13 0.91 1.08 0.80 16.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 15/05/02 28/02/02 27/11/01 16/08/01 -
Price 0.85 1.01 1.23 1.93 1.94 1.48 1.23 -
P/RPS 0.89 1.00 0.66 1.29 1.47 1.42 1.53 -30.24%
P/EPS -3.31 -24.76 5.73 12.32 19.32 18.81 -68.34 -86.63%
EY -30.24 -4.04 17.47 8.12 5.18 5.32 -1.46 650.04%
DY 0.00 3.29 4.92 2.58 2.58 2.28 2.68 -
P/NAPS 0.98 0.97 0.73 1.14 1.16 1.48 0.81 13.50%

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