[AASIA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[AASIA] ASTRAL ASIA BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -15.61%
YoY- -383.24%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 94,795 105,254 109,164 103,591 114,744 120,552 123,920 -16.31%
PBT -36,268 -40,666 -42,219 -36,015 -30,354 -1,287 20,126 -
Tax -3,232 -1,302 -386 451 -407 -3,605 -5,947 -33.32%
NP -39,500 -41,968 -42,605 -35,564 -30,761 -4,892 14,179 -
-
NP to SH -39,500 -41,968 -42,605 -35,564 -30,761 -4,892 14,179 -
-
Tax Rate - - - - - - 29.55% -
Total Cost 134,295 147,222 151,769 139,155 145,505 125,444 109,741 14.36%
-
Net Worth 64,963 82,433 92,599 101,007 104,130 124,738 111,540 -30.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 3,991 3,991 -
Div Payout % - - - - - 0.00% 28.15% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 64,963 82,433 92,599 101,007 104,130 124,738 111,540 -30.18%
NOSH 120,303 119,468 120,258 121,695 119,690 119,940 65,999 49.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -41.67% -39.87% -39.03% -34.33% -26.81% -4.06% 11.44% -
ROE -60.80% -50.91% -46.01% -35.21% -29.54% -3.92% 12.71% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 78.80 88.10 90.77 85.12 95.87 100.51 187.76 -43.85%
EPS -32.83 -35.13 -35.43 -29.22 -25.70 -4.08 21.48 -
DPS 0.00 0.00 0.00 0.00 0.00 3.33 6.05 -
NAPS 0.54 0.69 0.77 0.83 0.87 1.04 1.69 -53.16%
Adjusted Per Share Value based on latest NOSH - 121,695
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.36 15.95 16.54 15.70 17.39 18.27 18.78 -16.33%
EPS -5.98 -6.36 -6.46 -5.39 -4.66 -0.74 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.60 -
NAPS 0.0984 0.1249 0.1403 0.153 0.1578 0.189 0.169 -30.20%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.89 0.85 0.93 0.85 0.88 1.00 1.79 -
P/RPS 1.13 0.96 1.02 1.00 0.92 0.99 0.95 12.22%
P/EPS -2.71 -2.42 -2.63 -2.91 -3.42 -24.52 8.33 -
EY -36.89 -41.33 -38.09 -34.38 -29.21 -4.08 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.38 -
P/NAPS 1.65 1.23 1.21 1.02 1.01 0.96 1.06 34.20%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 29/05/03 26/02/03 26/11/02 29/08/02 -
Price 0.87 0.92 0.93 1.02 0.85 1.01 1.23 -
P/RPS 1.10 1.04 1.02 1.20 0.89 1.00 0.66 40.44%
P/EPS -2.65 -2.62 -2.63 -3.49 -3.31 -24.76 5.73 -
EY -37.74 -38.18 -38.09 -28.65 -30.24 -4.04 17.47 -
DY 0.00 0.00 0.00 0.00 0.00 3.29 4.92 -
P/NAPS 1.61 1.33 1.21 1.23 0.98 0.97 0.73 69.19%

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