[AASIA] YoY Cumulative Quarter 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- -96.56%
YoY- -140.3%
Quarter Report
Latest QR
Upcoming QR
AASIA's Result
AASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 26,038 19,866 42,788 69,664 76,613 61,163 55,934 -11.95%
PBT 7,084 1,629 1,028 -17,361 -7,049 7,210 3,415 12.92%
Tax -1,644 0 -9,538 -1,851 -946 -2,306 -1,054 7.68%
NP 5,440 1,629 -8,510 -19,212 -7,995 4,904 2,361 14.91%
-
NP to SH 3,603 303 -8,510 -19,212 -7,995 4,904 2,361 7.29%
-
Tax Rate 23.21% 0.00% 927.82% - - 31.98% 30.86% -
Total Cost 20,598 18,237 51,298 88,876 84,608 56,259 53,573 -14.72%
-
Net Worth 78,521 73,729 50,340 82,851 124,101 131,845 97,659 -3.56%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,801 - - - - - - -
Div Payout % 50.00% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 78,521 73,729 50,340 82,851 124,101 131,845 97,659 -3.56%
NOSH 120,100 100,999 119,859 120,075 119,328 80,393 53,659 14.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 20.89% 8.20% -19.89% -27.58% -10.44% 8.02% 4.22% -
ROE 4.59% 0.41% -16.90% -23.19% -6.44% 3.72% 2.42% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.68 19.67 35.70 58.02 64.20 76.08 104.24 -23.01%
EPS 3.00 0.25 -7.10 16.00 -6.70 6.10 4.40 -6.18%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6538 0.73 0.42 0.69 1.04 1.64 1.82 -15.68%
Adjusted Per Share Value based on latest NOSH - 119,468
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.95 3.01 6.48 10.56 11.61 9.27 8.48 -11.95%
EPS 0.55 0.05 -1.29 -2.91 -1.21 0.74 0.36 7.31%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1117 0.0763 0.1255 0.188 0.1998 0.148 -3.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.75 0.71 0.79 0.85 1.00 1.08 1.90 -
P/RPS 3.46 3.61 2.21 1.47 1.56 1.42 1.82 11.29%
P/EPS 25.00 236.67 -11.13 -5.31 -14.93 17.70 43.18 -8.70%
EY 4.00 0.42 -8.99 -18.82 -6.70 5.65 2.32 9.49%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 1.88 1.23 0.96 0.66 1.04 1.68%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 26/11/04 20/11/03 26/11/02 27/11/01 05/12/00 -
Price 0.72 0.65 0.68 0.92 1.01 1.48 1.48 -
P/RPS 3.32 3.30 1.90 1.59 1.57 1.95 1.42 15.19%
P/EPS 24.00 216.67 -9.58 -5.75 -15.07 24.26 33.64 -5.46%
EY 4.17 0.46 -10.44 -17.39 -6.63 4.12 2.97 5.81%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.89 1.62 1.33 0.97 0.90 0.81 5.23%

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